Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.52% first-year return on $113k initial cash invested.
-9.52%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$3,296
Rent
-$894
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,140
Closing costs
1%
$4,507
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$4,190
Mortgage P&I
67%
$2,224
Property Taxes
5%
$151
Home Insurance
7%
$220
HOA
0%
$13
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824