Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.16% first-year return on $105k initial cash invested.
-8.16%
Cash On Cash
4.13%
Cap Rate
0.71
DSCR
$3,199
Rent
-$713
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,740
Closing costs
1%
$4,137
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,199
Total Expenses
$3,912
Mortgage P&I
63%
$2,010
Property Taxes
7%
$217
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800