Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.55% first-year return on $122k initial cash invested.
-6.55%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$4,774
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,780
Closing costs
1%
$4,689
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,774
Total Expenses
$5,442
Mortgage P&I
48%
$2,310
Property Taxes
14%
$654
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194