Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.2% first-year return on $121k initial cash invested.
-7.2%
Cash On Cash
4.39%
Cap Rate
0.76
DSCR
$4,170
Rent
-$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,540
Closing costs
1%
$4,927
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,170
Total Expenses
$4,899
Mortgage P&I
57%
$2,363
Property Taxes
9%
$361
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042