Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.64% first-year return on $110k initial cash invested.
-10.64%
Cash On Cash
3.88%
Cap Rate
0.63
DSCR
$3,697
Rent
-$978
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
6.6%
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
$3,697
Total Expenses
$4,675
Mortgage P&I
61%
$2,252
Property Taxes
12%
$460
Home Insurance
4%
$158
HOA
1%
$30
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924