Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.5% first-year return on $117k initial cash invested.
-6.5%
Cash On Cash
4.53%
Cap Rate
0.78
DSCR
$3,542
Rent
-$632
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%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,542
Total Expenses
$4,174
Mortgage P&I
64%
$2,266
Property Taxes
1%
$43
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886