Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.45% first-year return on $111k initial cash invested.
-12.45%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$3,262
Rent
-$1,149
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,300
Closing costs
1%
$4,415
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,262
Total Expenses
$4,411
Mortgage P&I
66%
$2,149
Property Taxes
15%
$474
Home Insurance
5%
$160
HOA
2%
$63
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$816