Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.17% first-year return on $105k initial cash invested.
-14.17%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$3,854
Rent
-$1,242
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
6.2%
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
$3,854
Total Expenses
$5,096
Mortgage P&I
52%
$2,022
Property Taxes
25%
$961
Home Insurance
4%
$145
HOA
3%
$118
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964