Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.54% first-year return on $113k initial cash invested.
-11.54%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$3,385
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,780
Closing costs
1%
$4,539
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,385
Total Expenses
$4,475
Mortgage P&I
65%
$2,190
Property Taxes
15%
$503
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846