Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.16% first-year return on $105k initial cash invested.
-10.16%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$3,030
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,120
Closing costs
1%
$4,156
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$3,921
Mortgage P&I
67%
$2,040
Property Taxes
9%
$263
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758