Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.15% first-year return on $118k initial cash invested.
-14.15%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$2,303
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,420
Closing costs
1%
$4,771
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,303
Total Expenses
$3,697
Mortgage P&I
100%
$2,303
Property Taxes
5%
$119
Home Insurance
7%
$170
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576