Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.14% first-year return on $119k initial cash invested.
-7.14%
Cash On Cash
4.4%
Cap Rate
0.78
DSCR
$4,936
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,820
Closing costs
1%
$4,791
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,936
Total Expenses
$5,642
Mortgage P&I
46%
$2,267
Property Taxes
17%
$841
Home Insurance
3%
$166
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,234