Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.29% first-year return on $119k initial cash invested.
-15.29%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$3,930
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,740
Closing costs
1%
$4,787
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,930
Total Expenses
$5,440
Mortgage P&I
59%
$2,316
Property Taxes
12%
$486
Home Insurance
4%
$175
HOA
15%
$577
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982