Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.63% first-year return on $128k initial cash invested.
-7.63%
Cash On Cash
4.59%
Cap Rate
0.75
DSCR
$4,574
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$99,340
Closing costs
1%
$4,967
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,574
Total Expenses
$5,390
Mortgage P&I
55%
$2,531
Property Taxes
11%
$488
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144