Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.46% first-year return on $115k initial cash invested.
-12.46%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$3,240
Rent
-$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,680
Closing costs
1%
$4,634
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$4,437
Mortgage P&I
72%
$2,324
Property Taxes
11%
$346
Home Insurance
5%
$163
HOA
1%
$48
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810