Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.06% first-year return on $112k initial cash invested.
-14.06%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$2,914
Rent
-$1,308
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$4,222
Mortgage P&I
76%
$2,219
Property Taxes
15%
$446
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728