Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.79% first-year return on $112k initial cash invested.
-15.79%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$2,592
Rent
-$1,474
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,540
Closing costs
1%
$4,477
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$4,066
Mortgage P&I
83%
$2,143
Property Taxes
20%
$521
Home Insurance
6%
$157
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648