Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.58% first-year return on $117k initial cash invested.
-8.58%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$3,326
Rent
-$835
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%
$94,040
Closing costs
1%
$4,702
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$4,161
Mortgage P&I
69%
$2,280
Property Taxes
4%
$120
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832