Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.91% first-year return on $118k initial cash invested.
-8.91%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$3,680
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,160
Closing costs
1%
$4,758
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$4,556
Mortgage P&I
64%
$2,349
Property Taxes
7%
$245
Home Insurance
5%
$171
HOA
1%
$25
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920