Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.4% first-year return on $112k initial cash invested.
-3.4%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$4,361
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,990
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,361
Total Expenses
$4,680
Mortgage P&I
51%
$2,218
Property Taxes
5%
$212
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090