Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.48% first-year return on $117k initial cash invested.
-10.48%
Cash On Cash
3.65%
Cap Rate
0.62
DSCR
$3,763
Rent
-$1,020
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,060
Closing costs
1%
$4,703
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,763
Total Expenses
$4,783
Mortgage P&I
61%
$2,299
Property Taxes
10%
$367
Home Insurance
5%
$170
HOA
4%
$140
Property Management
15%
$564
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941