Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.61% first-year return on $117k initial cash invested.
-28.61%
Cash On Cash
-1.13%
Cap Rate
-0.19
DSCR
$0
Rent
-$2,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,782 expenses = $2,782 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,782
Mortgage P&I
23400000%
$2,340
Property Taxes
2780000%
$278
Home Insurance
1640000%
$164
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0