Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.28% first-year return on $120k initial cash invested.
-6.28%
Cash On Cash
4.59%
Cap Rate
0.8
DSCR
$3,842
Rent
-$630
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,460
Closing costs
1%
$4,873
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$4,472
Mortgage P&I
61%
$2,338
Property Taxes
3%
$118
Home Insurance
4%
$172
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960