Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.72% first-year return on $105k initial cash invested.
-3.72%
Cash On Cash
5.42%
Cap Rate
0.93
DSCR
$4,717
Rent
-$325
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%
$82,800
Closing costs
1%
$4,140
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,717
Total Expenses
$5,042
Mortgage P&I
43%
$2,005
Property Taxes
13%
$625
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179