Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.12% first-year return on $116k initial cash invested.
-9.12%
Cash On Cash
3.82%
Cap Rate
0.66
DSCR
$3,333
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$4,218
Mortgage P&I
67%
$2,244
Property Taxes
6%
$211
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833