Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.64% first-year return on $104k initial cash invested.
-10.64%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$2,953
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,212
Closing costs
1%
$4,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,953
Total Expenses
$3,878
Mortgage P&I
67%
$1,985
Property Taxes
11%
$332
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738