Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.19% first-year return on $119k initial cash invested.
-12.19%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$3,005
Rent
-$1,211
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,420
Closing costs
1%
$4,821
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$4,216
Mortgage P&I
79%
$2,380
Property Taxes
7%
$219
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751