Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.9% first-year return on $104k initial cash invested.
-10.9%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$2,865
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$3,810
Mortgage P&I
71%
$2,041
Property Taxes
8%
$232
Home Insurance
5%
$144
HOA
1%
$17
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716