Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.28% first-year return on $123k initial cash invested.
-14.28%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$3,109
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,600
Closing costs
1%
$4,980
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$4,568
Mortgage P&I
81%
$2,517
Property Taxes
12%
$386
Home Insurance
6%
$174
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777