Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.35% first-year return on $120k initial cash invested.
-19.35%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,364
Rent
-$1,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,380
Closing costs
1%
$4,869
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$4,303
Mortgage P&I
103%
$2,443
Property Taxes
22%
$514
Home Insurance
9%
$210
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591