Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.02% first-year return on $126k initial cash invested.
-2.02%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$4,998
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,160
Closing costs
1%
$4,858
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,998
Total Expenses
$5,210
Mortgage P&I
49%
$2,430
Property Taxes
3%
$169
Home Insurance
4%
$182
HOA
1%
$29
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250