Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.69% first-year return on $116k initial cash invested.
-4.69%
Cash On Cash
5.11%
Cap Rate
0.88
DSCR
$4,334
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,720
Closing costs
1%
$4,686
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$4,789
Mortgage P&I
53%
$2,279
Property Taxes
6%
$278
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,084