Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.53% first-year return on $123k initial cash invested.
-17.53%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$2,960
Rent
-$1,794
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
$2,960
Total Expenses
$4,754
Mortgage P&I
81%
$2,393
Property Taxes
24%
$703
Home Insurance
6%
$175
HOA
2%
$63
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740