Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.7% first-year return on $119k initial cash invested.
-5.7%
Cash On Cash
4.75%
Cap Rate
0.83
DSCR
$4,363
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,620
Closing costs
1%
$4,831
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,363
Total Expenses
$4,930
Mortgage P&I
53%
$2,305
Property Taxes
8%
$355
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091