Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $118k initial cash invested.
-18.49%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$2,017
Rent
-$1,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,017
Total Expenses
$3,830
Mortgage P&I
117%
$2,354
Property Taxes
17%
$335
Home Insurance
9%
$172
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504