Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.42% first-year return on $104k initial cash invested.
-11.42%
Cash On Cash
3.36%
Cap Rate
0.58
DSCR
$3,634
Rent
-$992
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%
$82,120
Closing costs
1%
$4,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$4,626
Mortgage P&I
55%
$1,998
Property Taxes
19%
$685
Home Insurance
4%
$147
HOA
1%
$53
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908