Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.03% first-year return on $111k initial cash invested.
-4.03%
Cash On Cash
5.28%
Cap Rate
0.91
DSCR
$4,505
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,998
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,505
Total Expenses
$4,879
Mortgage P&I
48%
$2,153
Property Taxes
8%
$352
Home Insurance
3%
$156
HOA
1%
$56
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126