Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.55% first-year return on $112k initial cash invested.
-11.55%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$3,020
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,280
Closing costs
1%
$4,464
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$4,096
Mortgage P&I
72%
$2,181
Property Taxes
10%
$302
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755