Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.42% first-year return on $119k initial cash invested.
-20.42%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,358
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,358
Total Expenses
$4,379
Mortgage P&I
99%
$2,334
Property Taxes
15%
$352
Home Insurance
7%
$168
HOA
17%
$393
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590