Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.02% first-year return on $126k initial cash invested.
-9.02%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$4,172
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,400
Closing costs
1%
$4,870
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,172
Total Expenses
$5,121
Mortgage P&I
60%
$2,486
Property Taxes
9%
$362
Home Insurance
5%
$194
HOA
2%
$76
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043