Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.84% first-year return on $120k initial cash invested.
-17.84%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,724
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,200
Closing costs
1%
$4,560
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,724
Total Expenses
$4,504
Mortgage P&I
85%
$2,312
Property Taxes
26%
$707
Home Insurance
6%
$160
HOA
1%
$17
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681