Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.45% first-year return on $118k initial cash invested.
-2.45%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$4,816
Rent
-$241
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,460
Closing costs
1%
$4,773
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$5,057
Mortgage P&I
49%
$2,373
Property Taxes
4%
$206
Home Insurance
3%
$166
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204