Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.88% first-year return on $121k initial cash invested.
-10.88%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$3,750
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,460
Closing costs
1%
$4,923
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$4,851
Mortgage P&I
65%
$2,441
Property Taxes
12%
$435
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938