Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.18% first-year return on $111k initial cash invested.
-12.18%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$2,984
Rent
-$1,125
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
6.2%
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
$2,984
Total Expenses
$4,109
Mortgage P&I
72%
$2,160
Property Taxes
9%
$255
Home Insurance
5%
$158
HOA
3%
$104
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746