Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.54% first-year return on $112k initial cash invested.
-31.54%
Cash On Cash
-1.87%
Cap Rate
-0.31
DSCR
$0
Rent
-$2,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,935 expenses = $2,935 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,935
Mortgage P&I
22390000%
$2,239
Property Taxes
5260000%
$526
Home Insurance
1700000%
$170
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0