Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.29% first-year return on $115k initial cash invested.
-2.29%
Cash On Cash
6.06%
Cap Rate
0.99
DSCR
$4,909
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,320
Closing costs
1%
$4,616
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,909
Total Expenses
$5,128
Mortgage P&I
48%
$2,356
Property Taxes
5%
$228
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,227