Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.78% first-year return on $112k initial cash invested.
-16.78%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$2,424
Rent
-$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$3,997
Mortgage P&I
89%
$2,168
Property Taxes
21%
$507
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606