Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.08% first-year return on $114k initial cash invested.
-11.08%
Cash On Cash
3.25%
Cap Rate
0.57
DSCR
$2,566
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$3,622
Mortgage P&I
86%
$2,197
Property Taxes
1%
$31
Home Insurance
6%
$161
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642