Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.52% first-year return on $124k initial cash invested.
-15.52%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,214
Rent
-$1,600
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,034
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,214
Total Expenses
$4,814
Mortgage P&I
78%
$2,506
Property Taxes
18%
$584
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804