Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.54% first-year return on $105k initial cash invested.
-6.54%
Cash On Cash
4.49%
Cap Rate
0.78
DSCR
$3,286
Rent
-$570
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,420
Closing costs
1%
$4,121
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$3,856
Mortgage P&I
60%
$1,981
Property Taxes
5%
$153
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822