Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.1% first-year return on $116k initial cash invested.
-7.1%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$3,943
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,943
Total Expenses
$4,630
Mortgage P&I
55%
$2,184
Property Taxes
10%
$399
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986