Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.52% first-year return on $123k initial cash invested.
-3.52%
Cash On Cash
5.67%
Cap Rate
0.94
DSCR
$5,307
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,280
Closing costs
1%
$4,714
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,307
Total Expenses
$5,668
Mortgage P&I
45%
$2,378
Property Taxes
10%
$542
Home Insurance
4%
$201
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,327