Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.26% first-year return on $118k initial cash invested.
-12.26%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$3,011
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,011
Total Expenses
$4,214
Mortgage P&I
76%
$2,298
Property Taxes
10%
$299
Home Insurance
6%
$172
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753