Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.7% first-year return on $127k initial cash invested.
-13.7%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$3,458
Rent
-$1,446
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
$127k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,458
Total Expenses
$4,904
Mortgage P&I
70%
$2,435
Property Taxes
17%
$595
Home Insurance
6%
$215
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864