Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $114k initial cash invested.
-12.66%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,822
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,620
Closing costs
1%
$4,581
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$4,027
Mortgage P&I
80%
$2,249
Property Taxes
8%
$219
Home Insurance
6%
$159
HOA
2%
$45
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706