Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.42% first-year return on $120k initial cash invested.
-11.42%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$3,363
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,880
Closing costs
1%
$4,844
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$4,502
Mortgage P&I
72%
$2,431
Property Taxes
8%
$283
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841