Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.89% first-year return on $122k initial cash invested.
-9.89%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$3,141
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$4,146
Mortgage P&I
77%
$2,409
Property Taxes
2%
$56
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785