Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.96% first-year return on $118k initial cash invested.
-11.96%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$3,220
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,100
Closing costs
1%
$4,755
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$4,395
Mortgage P&I
72%
$2,305
Property Taxes
11%
$369
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805