Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.3% first-year return on $123k initial cash invested.
-11.3%
Cash On Cash
3.31%
Cap Rate
0.58
DSCR
$3,568
Rent
-$1,156
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$4,724
Mortgage P&I
67%
$2,389
Property Taxes
13%
$449
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892