Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.26% first-year return on $118k initial cash invested.
-8.26%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$4,566
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,220
Closing costs
1%
$4,461
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,566
Total Expenses
$5,376
Mortgage P&I
50%
$2,261
Property Taxes
15%
$696
Home Insurance
4%
$201
HOA
1%
$25
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142