Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.51% first-year return on $118k initial cash invested.
-13.51%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$3,770
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,660
Closing costs
1%
$4,783
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$5,103
Mortgage P&I
62%
$2,330
Property Taxes
21%
$797
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942