Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.4% first-year return on $118k initial cash invested.
-3.4%
Cash On Cash
5.52%
Cap Rate
0.94
DSCR
$5,068
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,440
Closing costs
1%
$4,772
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,068
Total Expenses
$5,403
Mortgage P&I
46%
$2,327
Property Taxes
9%
$470
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,267