Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.33% first-year return on $117k initial cash invested.
-19.33%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$2,017
Rent
-$1,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,660
Closing costs
1%
$4,733
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,017
Total Expenses
$3,908
Mortgage P&I
115%
$2,313
Property Taxes
11%
$230
Home Insurance
10%
$192
HOA
10%
$204
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504