Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.82% first-year return on $121k initial cash invested.
-9.82%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$3,713
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,720
Closing costs
1%
$4,886
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,713
Total Expenses
$4,700
Mortgage P&I
64%
$2,393
Property Taxes
9%
$349
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$928