Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.67% first-year return on $124k initial cash invested.
-9.67%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$4,204
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,057
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,204
Total Expenses
$5,205
Mortgage P&I
59%
$2,481
Property Taxes
12%
$501
Home Insurance
4%
$184
HOA
1%
$21
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051