Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.84% first-year return on $124k initial cash invested.
-6.84%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$4,227
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,227
Total Expenses
$4,932
Mortgage P&I
56%
$2,381
Property Taxes
8%
$356
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057