Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.52% first-year return on $116k initial cash invested.
-15.52%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$3,045
Rent
-$1,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$4,543
Mortgage P&I
77%
$2,352
Property Taxes
18%
$549
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761