Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.1% first-year return on $113k initial cash invested.
-6.1%
Cash On Cash
4.81%
Cap Rate
0.83
DSCR
$4,942
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,942
Total Expenses
$5,514
Mortgage P&I
44%
$2,179
Property Taxes
9%
$439
Home Insurance
3%
$158
HOA
7%
$365
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236