Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.01% first-year return on $120k initial cash invested.
-10.01%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$3,313
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,300
Closing costs
1%
$4,865
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,313
Total Expenses
$4,315
Mortgage P&I
72%
$2,401
Property Taxes
4%
$148
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828