Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.84% first-year return on $117k initial cash invested.
-14.84%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$3,513
Rent
-$1,441
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,840
Closing costs
1%
$4,692
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$4,954
Mortgage P&I
66%
$2,304
Property Taxes
21%
$748
Home Insurance
5%
$166
HOA
1%
$49
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878