Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.95% first-year return on $114k initial cash invested.
-8.95%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$3,583
Rent
-$850
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,340
Closing costs
1%
$4,567
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,583
Total Expenses
$4,433
Mortgage P&I
63%
$2,243
Property Taxes
9%
$312
Home Insurance
4%
$159
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896