Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.29% first-year return on $110k initial cash invested.
-0.29%
Cash On Cash
6.27%
Cap Rate
1.08
DSCR
$4,760
Rent
-$27
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$4,787
Mortgage P&I
45%
$2,135
Property Taxes
4%
$189
Home Insurance
3%
$154
HOA
1%
$25
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,190