Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $121k initial cash invested.
-21.9%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,629
Rent
-$2,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,540
Closing costs
1%
$4,927
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,629
Total Expenses
$4,846
Mortgage P&I
92%
$2,407
Property Taxes
38%
$1,003
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657