Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.66% first-year return on $114k initial cash invested.
-7.66%
Cash On Cash
4.28%
Cap Rate
0.74
DSCR
$4,231
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,520
Closing costs
1%
$4,576
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,231
Total Expenses
$4,959
Mortgage P&I
52%
$2,191
Property Taxes
14%
$576
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058