Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.65% first-year return on $125k initial cash invested.
-6.65%
Cash On Cash
4.81%
Cap Rate
0.79
DSCR
$4,815
Rent
-$690
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$95,720
Closing costs
1%
$4,786
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,815
Total Expenses
$5,505
Mortgage P&I
50%
$2,417
Property Taxes
10%
$485
Home Insurance
4%
$192
HOA
2%
$99
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204