Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.36% first-year return on $116k initial cash invested.
-4.36%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$4,645
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,140
Closing costs
1%
$4,657
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,645
Total Expenses
$5,066
Mortgage P&I
50%
$2,302
Property Taxes
8%
$359
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,161