Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.89% first-year return on $122k initial cash invested.
-15.89%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$2,726
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,080
Closing costs
1%
$4,954
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$4,342
Mortgage P&I
91%
$2,485
Property Taxes
14%
$370
Home Insurance
7%
$178
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682