Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.09% first-year return on $103k initial cash invested.
-19.09%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$2,141
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,080
Closing costs
1%
$4,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,141
Total Expenses
$3,782
Mortgage P&I
93%
$1,987
Property Taxes
29%
$618
Home Insurance
7%
$149
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535