Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.8% first-year return on $117k initial cash invested.
-12.8%
Cash On Cash
2.88%
Cap Rate
0.5
DSCR
$2,945
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$4,190
Mortgage P&I
77%
$2,254
Property Taxes
12%
$358
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736