Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.71% first-year return on $122k initial cash invested.
-4.71%
Cash On Cash
5.3%
Cap Rate
0.89
DSCR
$4,900
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,760
Closing costs
1%
$4,938
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$5,378
Mortgage P&I
50%
$2,465
Property Taxes
8%
$386
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,225