Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.65% first-year return on $119k initial cash invested.
-20.65%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,704
Rent
-$2,050
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,340
Closing costs
1%
$4,817
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$4,754
Mortgage P&I
91%
$2,457
Property Taxes
25%
$689
Home Insurance
6%
$175
HOA
5%
$135
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676