Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.64% first-year return on $115k initial cash invested.
-13.64%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$3,871
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,140
Closing costs
1%
$4,607
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,871
Total Expenses
$5,175
Mortgage P&I
60%
$2,306
Property Taxes
22%
$852
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968