Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.42% first-year return on $118k initial cash invested.
-6.42%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$4,495
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,920
Closing costs
1%
$4,746
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,495
Total Expenses
$5,125
Mortgage P&I
51%
$2,306
Property Taxes
11%
$493
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124