Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.59% first-year return on $113k initial cash invested.
-11.59%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,462
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,620
Closing costs
1%
$4,531
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$4,555
Mortgage P&I
65%
$2,246
Property Taxes
14%
$491
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$866