Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $123k initial cash invested.
-14.38%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$2,637
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,940
Closing costs
1%
$4,997
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$4,110
Mortgage P&I
93%
$2,440
Property Taxes
9%
$230
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659