Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.3% first-year return on $115k initial cash invested.
-10.3%
Cash On Cash
3.46%
Cap Rate
0.6
DSCR
$2,870
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,420
Closing costs
1%
$4,621
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$3,857
Mortgage P&I
77%
$2,205
Property Taxes
4%
$108
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718