Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.93% first-year return on $123k initial cash invested.
-8.93%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$4,242
Rent
-$915
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
$4,242
Total Expenses
$5,157
Mortgage P&I
56%
$2,378
Property Taxes
13%
$542
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060