Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.12% first-year return on $105k initial cash invested.
-17.12%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$1,810
Rent
-$1,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,860
Closing costs
1%
$4,143
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,810
Total Expenses
$3,308
Mortgage P&I
111%
$2,013
Property Taxes
15%
$280
Home Insurance
8%
$147
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452