Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $111k initial cash invested.
-18.31%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,083
Rent
-$1,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,380
Closing costs
1%
$4,419
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,083
Total Expenses
$3,774
Mortgage P&I
105%
$2,184
Property Taxes
21%
$434
Home Insurance
8%
$157
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521