Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.5% first-year return on $126k initial cash invested.
-13.5%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$2,889
Rent
-$1,418
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,180
Closing costs
1%
$4,859
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,889
Total Expenses
$4,307
Mortgage P&I
86%
$2,478
Property Taxes
9%
$272
Home Insurance
6%
$170
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722