Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.64% first-year return on $110k initial cash invested.
-8.64%
Cash On Cash
4.11%
Cap Rate
0.7
DSCR
$4,068
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$4,861
Mortgage P&I
52%
$2,135
Property Taxes
12%
$482
Home Insurance
4%
$154
HOA
3%
$137
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017