Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.75% first-year return on $105k initial cash invested.
-11.75%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$3,152
Rent
-$1,032
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%
$83,200
Closing costs
1%
$4,160
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,152
Total Expenses
$4,184
Mortgage P&I
65%
$2,033
Property Taxes
10%
$317
Home Insurance
5%
$147
HOA
6%
$174
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788