Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.16% first-year return on $124k initial cash invested.
-20.16%
Cash On Cash
1.09%
Cap Rate
0.19
DSCR
$2,345
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,068
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,345
Total Expenses
$4,435
Mortgage P&I
105%
$2,458
Property Taxes
21%
$503
Home Insurance
7%
$173
HOA
7%
$175
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586