Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.99% first-year return on $104k initial cash invested.
-11.99%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$2,802
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,100
Closing costs
1%
$4,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,802
Total Expenses
$3,843
Mortgage P&I
71%
$1,977
Property Taxes
13%
$377
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700