Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.6% first-year return on $121k initial cash invested.
-6.6%
Cash On Cash
4.57%
Cap Rate
0.79
DSCR
$3,900
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$4,564
Mortgage P&I
61%
$2,372
Property Taxes
4%
$149
Home Insurance
4%
$171
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975