Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.1% first-year return on $111k initial cash invested.
-9.1%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$4,071
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$82,960
Closing costs
1%
$4,148
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,071
Total Expenses
$4,914
Mortgage P&I
51%
$2,070
Property Taxes
18%
$742
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018