Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.12% first-year return on $121k initial cash invested.
-13.12%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$3,180
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,700
Closing costs
1%
$4,885
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$4,498
Mortgage P&I
76%
$2,406
Property Taxes
12%
$391
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795