Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.91% first-year return on $117k initial cash invested.
-15.91%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$3,382
Rent
-$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,200
Closing costs
1%
$4,710
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$4,932
Mortgage P&I
68%
$2,304
Property Taxes
24%
$823
Home Insurance
5%
$182
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846