Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.65% first-year return on $110k initial cash invested.
-25.65%
Cash On Cash
-0.72%
Cap Rate
-0.13
DSCR
$0
Rent
-$2,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,348 expenses = $2,348 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,460
Closing costs
1%
$4,373
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,348
Mortgage P&I
20840000%
$2,084
Property Taxes
440000%
$44
Home Insurance
2200000%
$220
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0