Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.38% first-year return on $124k initial cash invested.
-13.38%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$3,162
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,033
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$4,541
Mortgage P&I
81%
$2,566
Property Taxes
8%
$258
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790