Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.21% first-year return on $117k initial cash invested.
-7.21%
Cash On Cash
4.31%
Cap Rate
0.75
DSCR
$3,518
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,580
Closing costs
1%
$4,729
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$4,223
Mortgage P&I
64%
$2,263
Property Taxes
3%
$98
Home Insurance
5%
$172
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880