Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.67% first-year return on $105k initial cash invested.
-8.67%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$3,425
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,425
Total Expenses
$4,182
Mortgage P&I
59%
$2,005
Property Taxes
11%
$360
Home Insurance
4%
$145
HOA
1%
$28
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856