Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.65% first-year return on $105k initial cash invested.
-5.65%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$3,840
Rent
-$494
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
6.4%
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
$3,840
Total Expenses
$4,334
Mortgage P&I
54%
$2,077
Property Taxes
7%
$250
Home Insurance
4%
$146
HOA
0%
$17
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960