Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.22% first-year return on $119k initial cash invested.
-1.22%
Cash On Cash
6.08%
Cap Rate
1.03
DSCR
$4,903
Rent
-$121
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,903
Total Expenses
$5,024
Mortgage P&I
48%
$2,355
Property Taxes
3%
$148
Home Insurance
3%
$168
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226