Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.83% first-year return on $119k initial cash invested.
-8.83%
Cash On Cash
4.43%
Cap Rate
0.71
DSCR
$3,913
Rent
-$878
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,540
Closing costs
1%
$4,827
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,913
Total Expenses
$4,791
Mortgage P&I
64%
$2,503
Property Taxes
5%
$180
Home Insurance
6%
$229
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$978