Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.43% first-year return on $119k initial cash invested.
-9.43%
Cash On Cash
4.21%
Cap Rate
0.68
DSCR
$3,920
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,280
Closing costs
1%
$4,814
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$4,856
Mortgage P&I
63%
$2,466
Property Taxes
6%
$235
Home Insurance
5%
$198
HOA
2%
$75
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980