Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.76% first-year return on $118k initial cash invested.
-18.76%
Cash On Cash
1.36%
Cap Rate
0.24
DSCR
$2,459
Rent
-$1,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$4,300
Mortgage P&I
93%
$2,281
Property Taxes
27%
$656
Home Insurance
7%
$166
HOA
1%
$17
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615