Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.17% first-year return on $113k initial cash invested.
-6.17%
Cash On Cash
4.59%
Cap Rate
0.8
DSCR
$4,032
Rent
-$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,560
Closing costs
1%
$4,528
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,032
Total Expenses
$4,613
Mortgage P&I
53%
$2,153
Property Taxes
9%
$375
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008