Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.61% first-year return on $111k initial cash invested.
-15.61%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$2,363
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,580
Closing costs
1%
$4,429
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,363
Total Expenses
$3,807
Mortgage P&I
93%
$2,204
Property Taxes
14%
$328
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591