Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.49% first-year return on $105k initial cash invested.
-3.49%
Cash On Cash
5.3%
Cap Rate
0.93
DSCR
$3,993
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$4,300
Mortgage P&I
50%
$1,986
Property Taxes
6%
$257
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998