Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.18% first-year return on $112k initial cash invested.
-16.18%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$2,521
Rent
-$1,510
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
$2,521
Total Expenses
$4,031
Mortgage P&I
85%
$2,143
Property Taxes
21%
$521
Home Insurance
6%
$157
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630