Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.85% first-year return on $121k initial cash invested.
-10.85%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$3,776
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,180
Closing costs
1%
$4,909
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$4,871
Mortgage P&I
64%
$2,409
Property Taxes
7%
$258
Home Insurance
5%
$175
HOA
6%
$217
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944