Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.2% first-year return on $121k initial cash invested.
-2.2%
Cash On Cash
5.73%
Cap Rate
0.99
DSCR
$5,095
Rent
-$222
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,095
Total Expenses
$5,317
Mortgage P&I
46%
$2,357
Property Taxes
7%
$342
Home Insurance
3%
$172
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274