Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.78% first-year return on $104k initial cash invested.
-27.78%
Cash On Cash
-1.06%
Cap Rate
-0.18
DSCR
$0
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,414 expenses = $2,414 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,180
Closing costs
1%
$4,109
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,414
Mortgage P&I
20510000%
$2,051
Property Taxes
1670000%
$167
Home Insurance
1470000%
$147
HOA
490000%
$49
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0