Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.4% first-year return on $121k initial cash invested.
-14.4%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$2,488
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,760
Closing costs
1%
$4,888
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$3,936
Mortgage P&I
96%
$2,382
Property Taxes
7%
$184
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622