Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.58% first-year return on $105k initial cash invested.
-3.58%
Cash On Cash
5.45%
Cap Rate
0.93
DSCR
$4,133
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,040
Closing costs
1%
$4,152
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,133
Total Expenses
$4,447
Mortgage P&I
49%
$2,035
Property Taxes
7%
$282
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033