Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.29% first-year return on $110k initial cash invested.
-4.29%
Cash On Cash
5.37%
Cap Rate
0.91
DSCR
$4,818
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,720
Closing costs
1%
$4,386
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,818
Total Expenses
$5,212
Mortgage P&I
45%
$2,163
Property Taxes
12%
$579
Home Insurance
3%
$157
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204