Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.3% first-year return on $111k initial cash invested.
-6.3%
Cash On Cash
4.61%
Cap Rate
0.8
DSCR
$3,976
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$4,561
Mortgage P&I
54%
$2,137
Property Taxes
9%
$347
Home Insurance
4%
$156
HOA
0%
$13
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994