Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.95% first-year return on $111k initial cash invested.
-7.95%
Cash On Cash
4.31%
Cap Rate
0.73
DSCR
$3,657
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,400
Closing costs
1%
$4,420
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$4,391
Mortgage P&I
60%
$2,176
Property Taxes
8%
$304
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914