Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.64% first-year return on $104k initial cash invested.
-13.64%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$1,964
Rent
-$1,183
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,964
Total Expenses
$3,147
Mortgage P&I
104%
$2,040
Property Taxes
1%
$19
Home Insurance
7%
$144
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491