Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.88% first-year return on $122k initial cash invested.
-6.88%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$4,998
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$92,860
Closing costs
1%
$4,643
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,998
Total Expenses
$5,695
Mortgage P&I
46%
$2,287
Property Taxes
17%
$842
Home Insurance
3%
$166
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250