Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.56% first-year return on $124k initial cash invested.
-10.56%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$3,353
Rent
-$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,049
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,353
Total Expenses
$4,444
Mortgage P&I
73%
$2,453
Property Taxes
6%
$204
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838