Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.55% first-year return on $115k initial cash invested.
-7.55%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$3,809
Rent
-$721
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,809
Total Expenses
$4,530
Mortgage P&I
60%
$2,298
Property Taxes
6%
$244
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952