Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.73% first-year return on $113k initial cash invested.
-6.73%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$4,010
Rent
-$632
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,160
Closing costs
1%
$4,508
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$4,642
Mortgage P&I
55%
$2,202
Property Taxes
9%
$358
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002