Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.9% first-year return on $118k initial cash invested.
-4.9%
Cash On Cash
5.08%
Cap Rate
0.87
DSCR
$4,426
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,640
Closing costs
1%
$4,782
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$4,910
Mortgage P&I
53%
$2,333
Property Taxes
6%
$285
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106