Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.57% first-year return on $117k initial cash invested.
-9.57%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$3,576
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,760
Closing costs
1%
$4,738
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$4,513
Mortgage P&I
65%
$2,326
Property Taxes
8%
$303
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894