Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.67% first-year return on $110k initial cash invested.
-1.67%
Cash On Cash
5.83%
Cap Rate
1.01
DSCR
$4,554
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,660
Closing costs
1%
$4,383
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,554
Total Expenses
$4,707
Mortgage P&I
46%
$2,102
Property Taxes
6%
$263
Home Insurance
3%
$157
HOA
0%
$0
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138