Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.69% first-year return on $112k initial cash invested.
-6.69%
Cash On Cash
4.59%
Cap Rate
0.79
DSCR
$4,356
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,356
Total Expenses
$4,980
Mortgage P&I
50%
$2,161
Property Taxes
13%
$573
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,089