Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.06% first-year return on $111k initial cash invested.
-9.06%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$3,757
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,240
Closing costs
1%
$4,412
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,757
Total Expenses
$4,592
Mortgage P&I
57%
$2,133
Property Taxes
13%
$500
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939