Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.28% first-year return on $113k initial cash invested.
-5.28%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$3,833
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,040
Closing costs
1%
$4,502
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,833
Total Expenses
$4,328
Mortgage P&I
57%
$2,200
Property Taxes
3%
$128
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958