Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.46% first-year return on $105k initial cash invested.
-13.46%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$3,120
Rent
-$1,176
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%
$82,740
Closing costs
1%
$4,137
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,120
Total Expenses
$4,296
Mortgage P&I
67%
$2,077
Property Taxes
17%
$532
Home Insurance
5%
$157
HOA
1%
$32
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780