Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.64% first-year return on $115k initial cash invested.
-13.64%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$2,476
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,540
Closing costs
1%
$4,627
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,476
Total Expenses
$3,785
Mortgage P&I
93%
$2,301
Property Taxes
5%
$130
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619