Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.45% first-year return on $121k initial cash invested.
-16.45%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$3,149
Rent
-$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,220
Closing costs
1%
$4,911
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,149
Total Expenses
$4,810
Mortgage P&I
76%
$2,387
Property Taxes
20%
$645
Home Insurance
6%
$175
HOA
3%
$92
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787