Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.49% first-year return on $116k initial cash invested.
-5.49%
Cash On Cash
4.83%
Cap Rate
0.83
DSCR
$3,867
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,320
Closing costs
1%
$4,666
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$4,398
Mortgage P&I
58%
$2,256
Property Taxes
3%
$121
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967