Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.94% first-year return on $113k initial cash invested.
-7.94%
Cash On Cash
4.18%
Cap Rate
0.73
DSCR
$3,878
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,400
Closing costs
1%
$4,520
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$4,625
Mortgage P&I
56%
$2,168
Property Taxes
11%
$438
Home Insurance
4%
$157
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970