Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.32% first-year return on $119k initial cash invested.
-12.32%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$2,602
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,940
Closing costs
1%
$4,797
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$3,821
Mortgage P&I
89%
$2,327
Property Taxes
3%
$71
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650