Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.06% first-year return on $110k initial cash invested.
-1.06%
Cash On Cash
6.1%
Cap Rate
1.05
DSCR
$4,907
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,540
Closing costs
1%
$4,377
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,907
Total Expenses
$5,004
Mortgage P&I
43%
$2,125
Property Taxes
7%
$351
Home Insurance
3%
$158
HOA
0%
$15
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,227