Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.54% first-year return on $105k initial cash invested.
-4.54%
Cash On Cash
5.12%
Cap Rate
0.88
DSCR
$4,191
Rent
-$398
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
6.0%
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
$4,191
Total Expenses
$4,589
Mortgage P&I
48%
$2,000
Property Taxes
10%
$431
Home Insurance
3%
$145
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048