Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.12% first-year return on $120k initial cash invested.
-17.12%
Cash On Cash
1.79%
Cap Rate
0.31
DSCR
$2,538
Rent
-$1,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,200
Closing costs
1%
$4,860
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$4,251
Mortgage P&I
92%
$2,336
Property Taxes
18%
$456
Home Insurance
7%
$175
HOA
3%
$65
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$634