Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.91% first-year return on $104k initial cash invested.
-11.91%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$2,677
Rent
-$1,035
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,140
Closing costs
1%
$4,107
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,677
Total Expenses
$3,712
Mortgage P&I
77%
$2,072
Property Taxes
7%
$196
Home Insurance
6%
$159
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669