Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.01% first-year return on $115k initial cash invested.
-8.01%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$3,512
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,780
Closing costs
1%
$4,639
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$4,282
Mortgage P&I
64%
$2,254
Property Taxes
5%
$158
Home Insurance
5%
$163
HOA
1%
$22
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878