Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.36% first-year return on $122k initial cash invested.
-13.36%
Cash On Cash
2.76%
Cap Rate
0.48
DSCR
$2,570
Rent
-$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,760
Closing costs
1%
$4,938
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$3,925
Mortgage P&I
93%
$2,386
Property Taxes
5%
$125
Home Insurance
7%
$180
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642