Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.64% first-year return on $123k initial cash invested.
-10.64%
Cash On Cash
3.48%
Cap Rate
0.61
DSCR
$3,696
Rent
-$1,089
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
$3,696
Total Expenses
$4,785
Mortgage P&I
65%
$2,389
Property Taxes
12%
$449
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924