Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.38% first-year return on $120k initial cash invested.
-22.38%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$1,715
Rent
-$2,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,500
Closing costs
1%
$4,875
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,715
Total Expenses
$3,960
Mortgage P&I
138%
$2,364
Property Taxes
33%
$567
Home Insurance
10%
$175
HOA
2%
$30
Property Management
15%
$257
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$429