Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.71% first-year return on $112k initial cash invested.
-9.71%
Cash On Cash
3.65%
Cap Rate
0.64
DSCR
$3,552
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,700
Closing costs
1%
$4,485
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$4,460
Mortgage P&I
60%
$2,132
Property Taxes
13%
$445
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888