Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19% first-year return on $112k initial cash invested.
-19%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$1,587
Rent
-$1,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,760
Closing costs
1%
$4,488
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,587
Total Expenses
$3,364
Mortgage P&I
140%
$2,221
Property Taxes
14%
$219
Home Insurance
10%
$163
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$397