Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.17% first-year return on $108k initial cash invested.
-29.17%
Cash On Cash
-1.26%
Cap Rate
-0.21
DSCR
$0
Rent
-$2,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,617 expenses = $2,617 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,400
Closing costs
1%
$4,270
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,617
Mortgage P&I
21680000%
$2,168
Property Taxes
2900000%
$290
Home Insurance
1590000%
$159
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0