Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.96% first-year return on $112k initial cash invested.
-9.96%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$3,024
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,120
Closing costs
1%
$4,456
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$3,950
Mortgage P&I
72%
$2,172
Property Taxes
5%
$140
Home Insurance
5%
$158
HOA
1%
$28
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756