Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.26% first-year return on $123k initial cash invested.
-25.26%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$1,166
Rent
-$2,585
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
6.2%
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
$1,166
Total Expenses
$3,751
Mortgage P&I
208%
$2,431
Property Taxes
50%
$584
Home Insurance
15%
$175
HOA
0%
$0
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$292