Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.74% first-year return on $116k initial cash invested.
-13.74%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$3,733
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,380
Closing costs
1%
$4,669
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,733
Total Expenses
$5,062
Mortgage P&I
60%
$2,257
Property Taxes
21%
$781
Home Insurance
5%
$168
HOA
2%
$65
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933