Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.76% first-year return on $121k initial cash invested.
-8.76%
Cash On Cash
3.97%
Cap Rate
0.69
DSCR
$3,867
Rent
-$887
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
$3,867
Total Expenses
$4,754
Mortgage P&I
61%
$2,363
Property Taxes
9%
$361
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967