Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.57% first-year return on $121k initial cash invested.
-11.57%
Cash On Cash
3.2%
Cap Rate
0.55
DSCR
$2,945
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$4,111
Mortgage P&I
80%
$2,355
Property Taxes
6%
$170
Home Insurance
6%
$172
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736