Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.8% first-year return on $114k initial cash invested.
-11.8%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$3,240
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,180
Closing costs
1%
$4,559
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$4,358
Mortgage P&I
68%
$2,197
Property Taxes
14%
$447
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810