Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.39% first-year return on $110k initial cash invested.
-9.39%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$3,522
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$4,386
Mortgage P&I
62%
$2,170
Property Taxes
11%
$370
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880