Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.89% first-year return on $118k initial cash invested.
-9.89%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$3,859
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,080
Closing costs
1%
$4,454
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,859
Total Expenses
$4,828
Mortgage P&I
58%
$2,227
Property Taxes
15%
$596
Home Insurance
4%
$150
HOA
0%
$3
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965