Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.32% first-year return on $112k initial cash invested.
-6.32%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$4,013
Rent
-$588
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,140
Closing costs
1%
$4,457
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,013
Total Expenses
$4,601
Mortgage P&I
54%
$2,179
Property Taxes
7%
$287
Home Insurance
4%
$163
HOA
1%
$45
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,003