Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.51% first-year return on $116k initial cash invested.
-31.51%
Cash On Cash
-1.82%
Cap Rate
-0.3
DSCR
$0
Rent
-$3,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,046 expenses = $3,046 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,320
Closing costs
1%
$4,666
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,046
Mortgage P&I
23390000%
$2,339
Property Taxes
5500000%
$550
Home Insurance
1520000%
$152
HOA
50000%
$5
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0