Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.59% first-year return on $119k initial cash invested.
-17.59%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$2,613
Rent
-$1,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,260
Closing costs
1%
$4,813
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$4,358
Mortgage P&I
90%
$2,352
Property Taxes
22%
$578
Home Insurance
6%
$164
HOA
0%
$9
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$653