Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.31% first-year return on $119k initial cash invested.
-11.31%
Cash On Cash
3.27%
Cap Rate
0.57
DSCR
$3,193
Rent
-$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,460
Closing costs
1%
$4,823
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,193
Total Expenses
$4,317
Mortgage P&I
72%
$2,309
Property Taxes
7%
$239
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798