Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.73% first-year return on $117k initial cash invested.
-12.73%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$3,110
Rent
-$1,238
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
6.2%
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
$3,110
Total Expenses
$4,348
Mortgage P&I
74%
$2,301
Property Taxes
10%
$312
Home Insurance
5%
$168
HOA
2%
$75
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778