Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.45% first-year return on $114k initial cash invested.
-8.45%
Cash On Cash
4.11%
Cap Rate
0.7
DSCR
$3,578
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,320
Closing costs
1%
$4,566
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$4,380
Mortgage P&I
62%
$2,221
Property Taxes
6%
$213
Home Insurance
4%
$157
HOA
2%
$72
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894