Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.23% first-year return on $115k initial cash invested.
-15.23%
Cash On Cash
2.3%
Cap Rate
0.4
DSCR
$2,898
Rent
-$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$4,352
Mortgage P&I
77%
$2,218
Property Taxes
9%
$272
Home Insurance
6%
$161
HOA
11%
$310
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724