Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.85% first-year return on $115k initial cash invested.
-14.85%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$3,425
Rent
-$1,425
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,500
Closing costs
1%
$4,625
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,425
Total Expenses
$4,850
Mortgage P&I
65%
$2,218
Property Taxes
24%
$805
Home Insurance
5%
$158
HOA
1%
$25
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856