Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.62% first-year return on $123k initial cash invested.
-12.62%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$3,842
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,015
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$5,139
Mortgage P&I
66%
$2,528
Property Taxes
15%
$589
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960