Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.77% first-year return on $114k initial cash invested.
-11.77%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$2,813
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,813
Total Expenses
$3,927
Mortgage P&I
79%
$2,233
Property Taxes
7%
$184
Home Insurance
6%
$159
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$703