Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.79% first-year return on $114k initial cash invested.
-5.79%
Cash On Cash
4.92%
Cap Rate
0.84
DSCR
$4,914
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,500
Closing costs
1%
$4,575
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,914
Total Expenses
$5,464
Mortgage P&I
45%
$2,230
Property Taxes
14%
$712
Home Insurance
3%
$163
HOA
0%
$0
Property Management
15%
$737
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,228