Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.22% first-year return on $115k initial cash invested.
-14.22%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,838
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$86,347
Closing costs
1%
$4,317
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,838
Total Expenses
$4,197
Mortgage P&I
77%
$2,180
Property Taxes
12%
$327
Home Insurance
5%
$151
HOA
6%
$175
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710