Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.84% first-year return on $121k initial cash invested.
-11.84%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$3,582
Rent
-$1,196
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,340
Closing costs
1%
$4,917
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$4,778
Mortgage P&I
69%
$2,466
Property Taxes
10%
$371
Home Insurance
5%
$173
HOA
1%
$49
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896