Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.31% first-year return on $123k initial cash invested.
-16.31%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$3,180
Rent
-$1,678
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,023
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$4,858
Mortgage P&I
76%
$2,419
Property Taxes
18%
$569
Home Insurance
10%
$306
HOA
1%
$38
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795