Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.64% first-year return on $123k initial cash invested.
-20.64%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$1,820
Rent
-$2,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,820
Total Expenses
$3,936
Mortgage P&I
136%
$2,473
Property Taxes
19%
$351
Home Insurance
10%
$175
HOA
3%
$63
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455