Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.26% first-year return on $122k initial cash invested.
-19.26%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$1,599
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,480
Closing costs
1%
$4,974
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,599
Total Expenses
$3,564
Mortgage P&I
152%
$2,426
Property Taxes
12%
$192
Home Insurance
11%
$178
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400