Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.68% first-year return on $122k initial cash invested.
-8.68%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$4,747
Rent
-$880
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,720
Closing costs
1%
$4,936
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,747
Total Expenses
$5,627
Mortgage P&I
51%
$2,425
Property Taxes
15%
$696
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187