Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.63% first-year return on $120k initial cash invested.
-20.63%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$2,185
Rent
-$2,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,140
Closing costs
1%
$4,857
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,185
Total Expenses
$4,248
Mortgage P&I
113%
$2,460
Property Taxes
26%
$567
Home Insurance
7%
$163
HOA
0%
$10
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546