Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.99% first-year return on $111k initial cash invested.
-16.99%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$2,617
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,280
Closing costs
1%
$4,414
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,617
Total Expenses
$4,184
Mortgage P&I
84%
$2,209
Property Taxes
21%
$554
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654