Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.04% first-year return on $123k initial cash invested.
-6.04%
Cash On Cash
4.74%
Cap Rate
0.82
DSCR
$4,661
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,019
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,661
Total Expenses
$5,282
Mortgage P&I
52%
$2,419
Property Taxes
10%
$452
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,165