Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.77% first-year return on $123k initial cash invested.
-12.77%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$3,684
Rent
-$1,307
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
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$4,991
Mortgage P&I
66%
$2,441
Property Taxes
16%
$607
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921