Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.86% first-year return on $120k initial cash invested.
-8.86%
Cash On Cash
3.88%
Cap Rate
0.68
DSCR
$3,610
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,900
Closing costs
1%
$4,845
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,610
Total Expenses
$4,494
Mortgage P&I
64%
$2,306
Property Taxes
6%
$213
Home Insurance
7%
$243
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902