Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.48% first-year return on $116k initial cash invested.
-14.48%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$2,694
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,580
Closing costs
1%
$4,679
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$4,097
Mortgage P&I
85%
$2,298
Property Taxes
13%
$337
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674