Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $123k initial cash invested.
-12.12%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$3,496
Rent
-$1,238
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$93,900
Closing costs
1%
$4,695
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,496
Total Expenses
$4,734
Mortgage P&I
68%
$2,374
Property Taxes
14%
$491
Home Insurance
5%
$163
HOA
1%
$28
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874