Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.31% first-year return on $105k initial cash invested.
-12.31%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$3,147
Rent
-$1,079
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
6.2%
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
$3,147
Total Expenses
$4,226
Mortgage P&I
65%
$2,036
Property Taxes
17%
$530
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787