Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $119k initial cash invested.
-15.81%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,124
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,200
Closing costs
1%
$4,810
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$3,692
Mortgage P&I
110%
$2,332
Property Taxes
8%
$165
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531