Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.65% first-year return on $125k initial cash invested.
-8.65%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$3,721
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,721
Total Expenses
$4,620
Mortgage P&I
64%
$2,399
Property Taxes
7%
$267
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930