Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.39% first-year return on $112k initial cash invested.
-13.39%
Cash On Cash
2.78%
Cap Rate
0.48
DSCR
$2,716
Rent
-$1,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,660
Closing costs
1%
$4,483
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$3,967
Mortgage P&I
80%
$2,181
Property Taxes
12%
$318
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679