Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.23% first-year return on $115k initial cash invested.
-7.23%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$4,258
Rent
-$690
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,920
Closing costs
1%
$4,596
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$4,948
Mortgage P&I
54%
$2,289
Property Taxes
8%
$340
Home Insurance
4%
$168
HOA
3%
$108
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064