Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.13% first-year return on $121k initial cash invested.
-25.13%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$1,577
Rent
-$2,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,420
Closing costs
1%
$4,921
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,577
Total Expenses
$4,118
Mortgage P&I
155%
$2,437
Property Taxes
48%
$749
Home Insurance
11%
$175
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394