Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.83% first-year return on $122k initial cash invested.
-11.83%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$3,367
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,740
Closing costs
1%
$4,937
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,367
Total Expenses
$4,567
Mortgage P&I
72%
$2,429
Property Taxes
10%
$332
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842