Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.18% first-year return on $110k initial cash invested.
-3.18%
Cash On Cash
5.48%
Cap Rate
0.94
DSCR
$4,260
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$4,553
Mortgage P&I
50%
$2,134
Property Taxes
5%
$221
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065