Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $120k initial cash invested.
-11.87%
Cash On Cash
3.23%
Cap Rate
0.56
DSCR
$3,491
Rent
-$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,680
Closing costs
1%
$4,834
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,491
Total Expenses
$4,673
Mortgage P&I
67%
$2,343
Property Taxes
14%
$489
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873