Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.31% first-year return on $122k initial cash invested.
-2.31%
Cash On Cash
5.81%
Cap Rate
0.99
DSCR
$5,310
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,700
Closing costs
1%
$4,935
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,310
Total Expenses
$5,544
Mortgage P&I
45%
$2,411
Property Taxes
8%
$410
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,328