Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.84% first-year return on $105k initial cash invested.
-13.84%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$3,085
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,440
Closing costs
1%
$4,122
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,085
Total Expenses
$4,291
Mortgage P&I
66%
$2,041
Property Taxes
20%
$623
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771