Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.86% first-year return on $122k initial cash invested.
-19.86%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$2,044
Rent
-$2,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$4,056
Mortgage P&I
122%
$2,491
Property Taxes
19%
$396
Home Insurance
9%
$187
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511