Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.69% first-year return on $112k initial cash invested.
-8.69%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$3,294
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,700
Closing costs
1%
$4,485
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$4,106
Mortgage P&I
66%
$2,170
Property Taxes
6%
$196
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824