Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.97% first-year return on $111k initial cash invested.
-2.97%
Cash On Cash
5.46%
Cap Rate
0.95
DSCR
$4,258
Rent
-$274
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,300
Closing costs
1%
$4,415
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$4,532
Mortgage P&I
50%
$2,113
Property Taxes
6%
$271
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064