Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.94% first-year return on $118k initial cash invested.
-10.94%
Cash On Cash
3.41%
Cap Rate
0.59
DSCR
$3,429
Rent
-$1,077
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,320
Closing costs
1%
$4,766
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$4,506
Mortgage P&I
67%
$2,295
Property Taxes
12%
$398
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857