Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.82% first-year return on $117k initial cash invested.
-16.82%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$2,916
Rent
-$1,645
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,640
Closing costs
1%
$4,732
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$4,561
Mortgage P&I
79%
$2,315
Property Taxes
12%
$342
Home Insurance
6%
$171
HOA
11%
$333
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729