Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.21% first-year return on $118k initial cash invested.
-7.21%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$4,282
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,520
Closing costs
1%
$4,776
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,282
Total Expenses
$4,993
Mortgage P&I
55%
$2,361
Property Taxes
9%
$403
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070