Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.11% first-year return on $114k initial cash invested.
-3.11%
Cash On Cash
5.53%
Cap Rate
0.95
DSCR
$4,685
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,180
Closing costs
1%
$4,559
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,685
Total Expenses
$4,980
Mortgage P&I
47%
$2,210
Property Taxes
7%
$311
Home Insurance
3%
$163
HOA
1%
$48
Property Management
15%
$703
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,171