Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.63% first-year return on $123k initial cash invested.
-20.63%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,769
Rent
-$2,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,600
Closing costs
1%
$4,980
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$4,876
Mortgage P&I
89%
$2,456
Property Taxes
32%
$875
Home Insurance
6%
$174
HOA
2%
$42
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692