Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $120k initial cash invested.
-17.85%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,741
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,741
Total Expenses
$4,532
Mortgage P&I
85%
$2,327
Property Taxes
26%
$711
Home Insurance
6%
$161
HOA
1%
$17
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685