Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.9% first-year return on $105k initial cash invested.
-12.9%
Cash On Cash
2.82%
Cap Rate
0.49
DSCR
$2,624
Rent
-$1,127
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
6.0%
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
$2,624
Total Expenses
$3,751
Mortgage P&I
76%
$1,994
Property Taxes
14%
$357
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656