Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.58% first-year return on $110k initial cash invested.
-4.58%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$3,988
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,940
Closing costs
1%
$4,397
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$4,409
Mortgage P&I
54%
$2,164
Property Taxes
3%
$135
Home Insurance
4%
$178
HOA
0%
$17
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997