Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.39% first-year return on $120k initial cash invested.
-19.39%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,166
Rent
-$1,941
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,280
Closing costs
1%
$4,864
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,166
Total Expenses
$4,107
Mortgage P&I
110%
$2,388
Property Taxes
23%
$498
Home Insurance
8%
$180
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542