Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.39% first-year return on $114k initial cash invested.
-10.39%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$4,069
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,820
Closing costs
1%
$4,591
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,069
Total Expenses
$5,060
Mortgage P&I
55%
$2,246
Property Taxes
7%
$277
Home Insurance
4%
$164
HOA
10%
$420
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017