Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.36% first-year return on $105k initial cash invested.
-15.36%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$2,450
Rent
-$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$3,788
Mortgage P&I
82%
$2,008
Property Taxes
19%
$460
Home Insurance
6%
$144
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612