Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.78% first-year return on $110k initial cash invested.
-2.78%
Cash On Cash
5.71%
Cap Rate
0.97
DSCR
$4,601
Rent
-$256
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%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,601
Total Expenses
$4,857
Mortgage P&I
47%
$2,166
Property Taxes
7%
$329
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150