Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.77% first-year return on $116k initial cash invested.
-20.77%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$1,915
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,100
Closing costs
1%
$4,655
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,915
Total Expenses
$3,919
Mortgage P&I
120%
$2,301
Property Taxes
28%
$540
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479