Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.77% first-year return on $111k initial cash invested.
-10.77%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$3,472
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,380
Closing costs
1%
$4,419
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,472
Total Expenses
$4,466
Mortgage P&I
63%
$2,179
Property Taxes
13%
$463
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868