Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.32% first-year return on $105k initial cash invested.
-7.32%
Cash On Cash
4.35%
Cap Rate
0.75
DSCR
$3,670
Rent
-$640
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,840
Closing costs
1%
$4,142
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$4,310
Mortgage P&I
54%
$1,996
Property Taxes
7%
$270
Home Insurance
4%
$150
HOA
4%
$132
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918