Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.11% first-year return on $112k initial cash invested.
-0.11%
Cash On Cash
6.3%
Cap Rate
1.08
DSCR
$4,817
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,817
Total Expenses
$4,827
Mortgage P&I
45%
$2,163
Property Taxes
3%
$159
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204