Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.23% first-year return on $117k initial cash invested.
-7.23%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$4,783
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,420
Closing costs
1%
$4,721
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,783
Total Expenses
$5,489
Mortgage P&I
49%
$2,330
Property Taxes
15%
$703
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196