Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.24% first-year return on $117k initial cash invested.
-12.24%
Cash On Cash
2.98%
Cap Rate
0.52
DSCR
$2,879
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,960
Closing costs
1%
$4,698
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,879
Total Expenses
$4,069
Mortgage P&I
78%
$2,241
Property Taxes
10%
$283
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720