Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.89% first-year return on $113k initial cash invested.
-8.89%
Cash On Cash
3.93%
Cap Rate
0.68
DSCR
$3,463
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,260
Closing costs
1%
$4,513
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,463
Total Expenses
$4,298
Mortgage P&I
63%
$2,174
Property Taxes
9%
$303
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866