Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.06% first-year return on $111k initial cash invested.
-2.06%
Cash On Cash
5.8%
Cap Rate
1
DSCR
$4,548
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,920
Closing costs
1%
$4,446
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,548
Total Expenses
$4,739
Mortgage P&I
47%
$2,158
Property Taxes
4%
$193
Home Insurance
3%
$157
HOA
1%
$48
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,137