Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.37% first-year return on $103k initial cash invested.
-13.37%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$2,914
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,300
Closing costs
1%
$4,065
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$4,066
Mortgage P&I
68%
$1,970
Property Taxes
17%
$505
Home Insurance
5%
$144
HOA
2%
$48
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728