Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $111k initial cash invested.
-20.62%
Cash On Cash
0.85%
Cap Rate
0.15
DSCR
$1,666
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,220
Closing costs
1%
$4,411
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,666
Total Expenses
$3,567
Mortgage P&I
129%
$2,146
Property Taxes
19%
$321
Home Insurance
9%
$157
HOA
9%
$143
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416