Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.45% first-year return on $122k initial cash invested.
-7.45%
Cash On Cash
4.37%
Cap Rate
0.76
DSCR
$4,600
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,600
Total Expenses
$5,355
Mortgage P&I
51%
$2,367
Property Taxes
13%
$606
Home Insurance
4%
$174
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150