Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.85% first-year return on $112k initial cash invested.
-5.85%
Cash On Cash
4.75%
Cap Rate
0.83
DSCR
$4,276
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,340
Closing costs
1%
$4,467
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,276
Total Expenses
$4,821
Mortgage P&I
50%
$2,144
Property Taxes
11%
$453
Home Insurance
4%
$172
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069