Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.68% first-year return on $112k initial cash invested.
-4.68%
Cash On Cash
5%
Cap Rate
0.87
DSCR
$4,214
Rent
-$439
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,214
Total Expenses
$4,653
Mortgage P&I
51%
$2,145
Property Taxes
8%
$326
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054