Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.12% first-year return on $117k initial cash invested.
-20.12%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$1,671
Rent
-$1,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$1,671
Total Expenses
$3,629
Mortgage P&I
146%
$2,438
Property Taxes
13%
$213
Home Insurance
10%
$175
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418