Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.39% first-year return on $116k initial cash invested.
-18.39%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$2,514
Rent
-$1,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,040
Closing costs
1%
$4,652
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$4,287
Mortgage P&I
90%
$2,252
Property Taxes
27%
$684
Home Insurance
6%
$144
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628