Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.09% first-year return on $114k initial cash invested.
-12.09%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$3,218
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,060
Closing costs
1%
$4,553
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$4,363
Mortgage P&I
69%
$2,218
Property Taxes
14%
$437
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804