Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.99% first-year return on $117k initial cash invested.
-9.99%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$3,147
Rent
-$972
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$4,119
Mortgage P&I
73%
$2,288
Property Taxes
5%
$152
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787