Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.87% first-year return on $105k initial cash invested.
-2.87%
Cash On Cash
5.55%
Cap Rate
0.95
DSCR
$3,787
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,640
Closing costs
1%
$4,132
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,787
Total Expenses
$4,038
Mortgage P&I
53%
$2,011
Property Taxes
2%
$70
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$947