Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.17% first-year return on $104k initial cash invested.
-13.17%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,790
Rent
-$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,920
Closing costs
1%
$4,096
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$3,932
Mortgage P&I
74%
$2,053
Property Taxes
14%
$399
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698