Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.72% first-year return on $121k initial cash invested.
-9.72%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$3,812
Rent
-$979
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,990
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,812
Total Expenses
$4,791
Mortgage P&I
62%
$2,378
Property Taxes
10%
$372
Home Insurance
5%
$172
HOA
1%
$40
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953