Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $121k initial cash invested.
-17.29%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$2,294
Rent
-$1,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,540
Closing costs
1%
$4,927
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,294
Total Expenses
$4,044
Mortgage P&I
102%
$2,348
Property Taxes
18%
$419
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574