Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.12% first-year return on $112k initial cash invested.
-5.12%
Cash On Cash
4.97%
Cap Rate
0.85
DSCR
$4,054
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,100
Closing costs
1%
$4,455
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,054
Total Expenses
$4,530
Mortgage P&I
53%
$2,160
Property Taxes
7%
$270
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014