Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.91% first-year return on $102k initial cash invested.
-26.91%
Cash On Cash
-0.85%
Cap Rate
-0.14
DSCR
$0
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,278 expenses = $2,278 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,600
Closing costs
1%
$3,980
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,278
Mortgage P&I
19970000%
$1,997
Property Taxes
1340000%
$134
Home Insurance
1470000%
$147
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0