Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.62% first-year return on $105k initial cash invested.
-2.62%
Cash On Cash
5.62%
Cap Rate
0.96
DSCR
$3,830
Rent
-$229
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
$3,830
Total Expenses
$4,059
Mortgage P&I
53%
$2,011
Property Taxes
2%
$70
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958