Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.18% first-year return on $115k initial cash invested.
-10.18%
Cash On Cash
3.69%
Cap Rate
0.64
DSCR
$4,261
Rent
-$972
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
$4,261
Total Expenses
$5,233
Mortgage P&I
52%
$2,215
Property Taxes
17%
$744
Home Insurance
4%
$161
HOA
2%
$69
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065