Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.2% first-year return on $111k initial cash invested.
-10.2%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$2,914
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,360
Closing costs
1%
$4,418
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$3,856
Mortgage P&I
75%
$2,195
Property Taxes
4%
$104
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728