Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.14% first-year return on $105k initial cash invested.
-11.14%
Cash On Cash
3.28%
Cap Rate
0.57
DSCR
$2,617
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,617
Total Expenses
$3,593
Mortgage P&I
77%
$2,004
Property Taxes
7%
$185
Home Insurance
6%
$147
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654