Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.39% first-year return on $122k initial cash invested.
-14.39%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$3,788
Rent
-$1,466
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%
$99,300
Closing costs
1%
$4,965
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$5,254
Mortgage P&I
64%
$2,420
Property Taxes
22%
$831
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947