Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.53% first-year return on $119k initial cash invested.
-6.53%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$4,273
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,120
Closing costs
1%
$4,806
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,273
Total Expenses
$4,920
Mortgage P&I
56%
$2,376
Property Taxes
8%
$323
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068