Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.54% first-year return on $122k initial cash invested.
-9.54%
Cash On Cash
3.73%
Cap Rate
0.66
DSCR
$4,143
Rent
-$968
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,800
Closing costs
1%
$4,940
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$5,111
Mortgage P&I
56%
$2,338
Property Taxes
15%
$609
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036