Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.32% first-year return on $119k initial cash invested.
-9.32%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$3,844
Rent
-$921
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,740
Closing costs
1%
$4,787
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$4,765
Mortgage P&I
61%
$2,349
Property Taxes
10%
$402
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$961