Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.71% first-year return on $110k initial cash invested.
-0.71%
Cash On Cash
6.32%
Cap Rate
1.07
DSCR
$5,284
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,240
Closing costs
1%
$4,362
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,284
Total Expenses
$5,349
Mortgage P&I
41%
$2,150
Property Taxes
4%
$223
Home Insurance
3%
$152
HOA
5%
$288
Property Management
15%
$793
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,321