Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.41% first-year return on $118k initial cash invested.
-15.41%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$2,265
Rent
-$1,512
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$3,777
Mortgage P&I
102%
$2,304
Property Taxes
10%
$219
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566