Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.94% first-year return on $123k initial cash invested.
-17.94%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$1,868
Rent
-$1,833
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
6.1%
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
$1,868
Total Expenses
$3,701
Mortgage P&I
129%
$2,410
Property Taxes
11%
$212
Home Insurance
10%
$182
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$467