Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.41% first-year return on $118k initial cash invested.
-10.41%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$3,309
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,700
Closing costs
1%
$4,785
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$4,337
Mortgage P&I
70%
$2,327
Property Taxes
7%
$248
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827