Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.31% first-year return on $117k initial cash invested.
-10.31%
Cash On Cash
3.56%
Cap Rate
0.62
DSCR
$3,549
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,680
Closing costs
1%
$4,734
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$4,558
Mortgage P&I
64%
$2,271
Property Taxes
12%
$418
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887