Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.83% first-year return on $120k initial cash invested.
-3.83%
Cash On Cash
5.27%
Cap Rate
0.91
DSCR
$4,479
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,520
Closing costs
1%
$4,876
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$4,863
Mortgage P&I
52%
$2,348
Property Taxes
4%
$190
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120