Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.62% first-year return on $120k initial cash invested.
-14.62%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$2,658
Rent
-$1,463
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%
$97,260
Closing costs
1%
$4,863
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$4,121
Mortgage P&I
88%
$2,342
Property Taxes
12%
$329
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664