Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.67% first-year return on $105k initial cash invested.
-5.67%
Cash On Cash
4.75%
Cap Rate
0.82
DSCR
$3,311
Rent
-$497
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,311
Total Expenses
$3,808
Mortgage P&I
61%
$2,008
Property Taxes
2%
$66
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828