Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.91% first-year return on $119k initial cash invested.
-14.91%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$2,806
Rent
-$1,473
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,760
Closing costs
1%
$4,788
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$4,279
Mortgage P&I
82%
$2,310
Property Taxes
16%
$454
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702