Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.31% first-year return on $120k initial cash invested.
-9.31%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$3,718
Rent
-$934
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,480
Closing costs
1%
$4,874
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$4,652
Mortgage P&I
64%
$2,394
Property Taxes
6%
$233
Home Insurance
5%
$175
HOA
2%
$64
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930