Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.54% first-year return on $104k initial cash invested.
-22.54%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$1,985
Rent
-$1,960
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%
$82,220
Closing costs
1%
$4,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,985
Total Expenses
$3,945
Mortgage P&I
102%
$2,022
Property Taxes
36%
$708
Home Insurance
7%
$147
HOA
6%
$116
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496