Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.22% first-year return on $115k initial cash invested.
-6.22%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$4,189
Rent
-$594
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
6.6%
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
$4,189
Total Expenses
$4,783
Mortgage P&I
56%
$2,353
Property Taxes
5%
$199
Home Insurance
4%
$161
HOA
1%
$59
Property Management
15%
$628
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,047