Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.97% first-year return on $123k initial cash invested.
-9.97%
Cash On Cash
3.75%
Cap Rate
0.65
DSCR
$4,067
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,740
Closing costs
1%
$4,987
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,067
Total Expenses
$5,087
Mortgage P&I
59%
$2,417
Property Taxes
13%
$544
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017