Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.97% first-year return on $113k initial cash invested.
-4.97%
Cash On Cash
5.04%
Cap Rate
0.88
DSCR
$4,967
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,080
Closing costs
1%
$4,504
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,967
Total Expenses
$5,433
Mortgage P&I
43%
$2,160
Property Taxes
15%
$734
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242