Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.46% first-year return on $123k initial cash invested.
-10.46%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$3,688
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,820
Closing costs
1%
$4,991
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$4,758
Mortgage P&I
66%
$2,438
Property Taxes
10%
$361
Home Insurance
5%
$175
HOA
0%
$13
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922