Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.03% first-year return on $121k initial cash invested.
-8.03%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$4,076
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$4,885
Mortgage P&I
60%
$2,447
Property Taxes
7%
$300
Home Insurance
4%
$172
HOA
0%
$10
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019