Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.32% first-year return on $111k initial cash invested.
-26.32%
Cash On Cash
-0.71%
Cap Rate
-0.12
DSCR
$0
Rent
-$2,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,431 expenses = $2,431 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,420
Closing costs
1%
$4,421
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,431
Mortgage P&I
21700000%
$2,170
Property Taxes
1000000%
$100
Home Insurance
1610000%
$161
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0