Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.24% first-year return on $123k initial cash invested.
-12.24%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$3,775
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,017
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,775
Total Expenses
$5,033
Mortgage P&I
64%
$2,432
Property Taxes
15%
$557
Home Insurance
5%
$182
HOA
1%
$50
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944