Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.34% first-year return on $115k initial cash invested.
-12.34%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$2,859
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,580
Closing costs
1%
$4,629
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$4,044
Mortgage P&I
79%
$2,250
Property Taxes
9%
$256
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715