Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.01% first-year return on $124k initial cash invested.
-11.01%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$3,877
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,043
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,877
Total Expenses
$5,014
Mortgage P&I
65%
$2,532
Property Taxes
11%
$443
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969