Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.25% first-year return on $113k initial cash invested.
-3.25%
Cash On Cash
5.56%
Cap Rate
0.95
DSCR
$5,051
Rent
-$305
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
$5,051
Total Expenses
$5,356
Mortgage P&I
43%
$2,187
Property Taxes
12%
$586
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,263