Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.02% first-year return on $116k initial cash invested.
-13.02%
Cash On Cash
2.87%
Cap Rate
0.5
DSCR
$3,165
Rent
-$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$4,420
Mortgage P&I
71%
$2,241
Property Taxes
16%
$496
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791