Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.72% first-year return on $124k initial cash invested.
-14.72%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$3,392
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,032
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$4,909
Mortgage P&I
74%
$2,515
Property Taxes
17%
$590
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848