Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.7% first-year return on $105k initial cash invested.
-3.7%
Cash On Cash
5.62%
Cap Rate
0.92
DSCR
$4,109
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,700
Closing costs
1%
$4,135
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,109
Total Expenses
$4,432
Mortgage P&I
51%
$2,095
Property Taxes
5%
$217
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027