Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.79% first-year return on $122k initial cash invested.
-23.79%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,358
Rent
-$2,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,340
Closing costs
1%
$4,967
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,358
Total Expenses
$4,783
Mortgage P&I
103%
$2,427
Property Taxes
32%
$763
Home Insurance
8%
$189
HOA
12%
$272
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590