Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $124k initial cash invested.
-16.84%
Cash On Cash
1.9%
Cap Rate
0.33
DSCR
$2,667
Rent
-$1,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$4,410
Mortgage P&I
91%
$2,436
Property Taxes
19%
$515
Home Insurance
7%
$178
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667