Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.78% first-year return on $113k initial cash invested.
-6.78%
Cash On Cash
4.46%
Cap Rate
0.77
DSCR
$3,530
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,280
Closing costs
1%
$4,514
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$4,167
Mortgage P&I
62%
$2,173
Property Taxes
4%
$139
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882