Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.28% first-year return on $116k initial cash invested.
-11.28%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$2,975
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,975
Total Expenses
$4,070
Mortgage P&I
78%
$2,330
Property Taxes
5%
$148
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744