Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.77% first-year return on $111k initial cash invested.
-3.77%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$4,244
Rent
-$350
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
$4,244
Total Expenses
$4,594
Mortgage P&I
51%
$2,158
Property Taxes
5%
$193
Home Insurance
4%
$157
HOA
1%
$48
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061