Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.12% first-year return on $115k initial cash invested.
-18.12%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$2,646
Rent
-$1,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,780
Closing costs
1%
$4,639
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,646
Total Expenses
$4,389
Mortgage P&I
89%
$2,356
Property Taxes
23%
$599
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662