Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.48% first-year return on $100k initial cash invested.
-29.48%
Cash On Cash
-1.71%
Cap Rate
-0.29
DSCR
$0
Rent
-$2,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,457 expenses = $2,457 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,100
Closing costs
1%
$3,905
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,457
Mortgage P&I
19000000%
$1,900
Property Taxes
4170000%
$417
Home Insurance
1400000%
$140
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0