Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.64% first-year return on $122k initial cash invested.
-10.64%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$3,308
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,520
Closing costs
1%
$4,976
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$4,394
Mortgage P&I
73%
$2,415
Property Taxes
6%
$205
Home Insurance
6%
$187
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827