Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.8% first-year return on $111k initial cash invested.
-10.8%
Cash On Cash
3.45%
Cap Rate
0.6
DSCR
$3,574
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,280
Closing costs
1%
$4,414
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,574
Total Expenses
$4,570
Mortgage P&I
59%
$2,121
Property Taxes
16%
$568
Home Insurance
4%
$158
HOA
0%
$7
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894