Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.33% first-year return on $114k initial cash invested.
-10.33%
Cash On Cash
3.58%
Cap Rate
0.62
DSCR
$3,562
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,340
Closing costs
1%
$4,567
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,562
Total Expenses
$4,543
Mortgage P&I
62%
$2,203
Property Taxes
13%
$478
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890