Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.11% first-year return on $105k initial cash invested.
-9.11%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$3,226
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,140
Closing costs
1%
$4,157
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$4,025
Mortgage P&I
63%
$2,041
Property Taxes
9%
$292
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806