Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.52% first-year return on $105k initial cash invested.
-10.52%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$2,854
Rent
-$922
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,854
Total Expenses
$3,776
Mortgage P&I
72%
$2,043
Property Taxes
8%
$218
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714