Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.29% first-year return on $104k initial cash invested.
-13.29%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$2,841
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,280
Closing costs
1%
$4,114
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$3,997
Mortgage P&I
71%
$2,029
Property Taxes
16%
$445
Home Insurance
6%
$159
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710