Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.79% first-year return on $123k initial cash invested.
-13.79%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$2,712
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,023
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$4,131
Mortgage P&I
90%
$2,440
Property Taxes
9%
$232
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678