Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.89% first-year return on $105k initial cash invested.
-9.89%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$3,090
Rent
-$869
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,240
Closing costs
1%
$4,162
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$3,959
Mortgage P&I
68%
$2,092
Property Taxes
8%
$233
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772