Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.55% first-year return on $122k initial cash invested.
-12.55%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$3,224
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,760
Closing costs
1%
$4,938
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$4,497
Mortgage P&I
74%
$2,393
Property Taxes
8%
$255
Home Insurance
5%
$175
HOA
4%
$126
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806