Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.33% first-year return on $104k initial cash invested.
-16.33%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$2,715
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,180
Closing costs
1%
$4,109
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$4,134
Mortgage P&I
74%
$2,003
Property Taxes
25%
$687
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679