Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.09% first-year return on $110k initial cash invested.
-34.09%
Cash On Cash
-2.46%
Cap Rate
-0.4
DSCR
$0
Rent
-$3,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,117 expenses = $3,117 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,360
Closing costs
1%
$4,368
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,117
Mortgage P&I
22230000%
$2,223
Property Taxes
7400000%
$740
Home Insurance
1540000%
$154
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0