Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.39% first-year return on $124k initial cash invested.
-16.39%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$3,423
Rent
-$1,689
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
6.4%
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
$3,423
Total Expenses
$5,112
Mortgage P&I
74%
$2,519
Property Taxes
22%
$764
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856