Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.42% first-year return on $114k initial cash invested.
-12.42%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$3,150
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,880
Closing costs
1%
$4,594
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$4,335
Mortgage P&I
71%
$2,226
Property Taxes
14%
$433
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788