Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $120k initial cash invested.
-14.38%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$3,720
Rent
-$1,438
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,140
Closing costs
1%
$4,857
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,720
Total Expenses
$5,158
Mortgage P&I
64%
$2,395
Property Taxes
21%
$797
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930