Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.74% first-year return on $111k initial cash invested.
-9.74%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$3,391
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,391
Total Expenses
$4,291
Mortgage P&I
64%
$2,164
Property Taxes
10%
$342
Home Insurance
5%
$156
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848