Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.86% first-year return on $120k initial cash invested.
-14.86%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$2,301
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,160
Closing costs
1%
$4,858
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,301
Total Expenses
$3,787
Mortgage P&I
103%
$2,366
Property Taxes
6%
$142
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575