Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.43% first-year return on $110k initial cash invested.
-5.43%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$4,065
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,065
Total Expenses
$4,561
Mortgage P&I
52%
$2,119
Property Taxes
8%
$332
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016