Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.79% first-year return on $122k initial cash invested.
-16.79%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$3,222
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,960
Closing costs
1%
$4,948
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$4,928
Mortgage P&I
75%
$2,401
Property Taxes
25%
$803
Home Insurance
5%
$177
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806