Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.68% first-year return on $117k initial cash invested.
-11.68%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$3,251
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,160
Closing costs
1%
$4,708
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,251
Total Expenses
$4,389
Mortgage P&I
71%
$2,300
Property Taxes
10%
$327
Home Insurance
5%
$168
HOA
1%
$33
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813