Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.99% first-year return on $122k initial cash invested.
-5.99%
Cash On Cash
4.64%
Cap Rate
0.81
DSCR
$3,954
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,954
Total Expenses
$4,563
Mortgage P&I
60%
$2,366
Property Taxes
2%
$70
Home Insurance
4%
$173
HOA
1%
$57
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988