Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.42% first-year return on $115k initial cash invested.
-2.42%
Cash On Cash
5.67%
Cap Rate
0.98
DSCR
$4,482
Rent
-$231
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,040
Closing costs
1%
$4,602
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$4,713
Mortgage P&I
50%
$2,227
Property Taxes
4%
$175
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120