Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.8% first-year return on $110k initial cash invested.
-1.8%
Cash On Cash
5.9%
Cap Rate
1.01
DSCR
$4,800
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,800
Total Expenses
$4,965
Mortgage P&I
44%
$2,133
Property Taxes
8%
$374
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,200