Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.15% first-year return on $123k initial cash invested.
-13.15%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$3,272
Rent
-$1,343
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,580
Closing costs
1%
$4,979
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$4,615
Mortgage P&I
74%
$2,432
Property Taxes
13%
$437
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818