Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.53% first-year return on $105k initial cash invested.
-7.53%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$3,348
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,680
Closing costs
1%
$4,134
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$4,006
Mortgage P&I
61%
$2,041
Property Taxes
6%
$213
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837