Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.83% first-year return on $112k initial cash invested.
-15.83%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$2,463
Rent
-$1,477
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
$112k
Downpayment
20%
$95,200
Closing costs
1%
$4,760
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,463
Total Expenses
$3,940
Mortgage P&I
93%
$2,298
Property Taxes
12%
$292
Home Insurance
7%
$167
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616