Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.12% first-year return on $105k initial cash invested.
-11.12%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$2,864
Rent
-$972
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,720
Closing costs
1%
$4,136
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$3,836
Mortgage P&I
70%
$2,005
Property Taxes
11%
$315
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716