Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.65% first-year return on $122k initial cash invested.
-6.65%
Cash On Cash
4.79%
Cap Rate
0.82
DSCR
$6,386
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,520
Closing costs
1%
$4,976
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,386
Total Expenses
$7,065
Mortgage P&I
38%
$2,412
Property Taxes
9%
$584
Home Insurance
3%
$184
HOA
13%
$821
Property Management
15%
$958
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,596