Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.96% first-year return on $114k initial cash invested.
-6.96%
Cash On Cash
4.44%
Cap Rate
0.77
DSCR
$4,006
Rent
-$660
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,300
Closing costs
1%
$4,565
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$4,666
Mortgage P&I
55%
$2,190
Property Taxes
10%
$387
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002