Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.65% first-year return on $111k initial cash invested.
-9.65%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$3,404
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,100
Closing costs
1%
$4,405
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$4,293
Mortgage P&I
64%
$2,164
Property Taxes
5%
$166
Home Insurance
5%
$154
HOA
5%
$175
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851