Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $105k initial cash invested.
-17.73%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$1,921
Rent
-$1,549
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,720
Closing costs
1%
$4,136
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,921
Total Expenses
$3,470
Mortgage P&I
104%
$2,000
Property Taxes
21%
$398
Home Insurance
8%
$150
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480