Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.13% first-year return on $117k initial cash invested.
-31.13%
Cash On Cash
-1.81%
Cap Rate
-0.31
DSCR
$0
Rent
-$3,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,039 expenses = $3,039 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,440
Closing costs
1%
$4,722
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,039
Mortgage P&I
23280000%
$2,328
Property Taxes
5570000%
$557
Home Insurance
1540000%
$154
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0