Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.37% first-year return on $110k initial cash invested.
-6.37%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$3,786
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,040
Closing costs
1%
$4,402
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$4,372
Mortgage P&I
57%
$2,173
Property Taxes
6%
$217
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946