Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.75% first-year return on $119k initial cash invested.
-6.75%
Cash On Cash
4.57%
Cap Rate
0.79
DSCR
$4,468
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,400
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,468
Total Expenses
$5,139
Mortgage P&I
52%
$2,328
Property Taxes
9%
$420
Home Insurance
4%
$170
HOA
2%
$76
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117