Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.6% first-year return on $115k initial cash invested.
-22.6%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,154
Rent
-$2,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,280
Closing costs
1%
$4,614
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,154
Total Expenses
$4,318
Mortgage P&I
107%
$2,305
Property Taxes
29%
$616
Home Insurance
8%
$164
HOA
9%
$200
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538