Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.28% first-year return on $112k initial cash invested.
-30.28%
Cash On Cash
-1.45%
Cap Rate
-0.24
DSCR
$0
Rent
-$2,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,825 expenses = $2,825 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,480
Closing costs
1%
$4,474
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,825
Mortgage P&I
22850000%
$2,285
Property Taxes
3760000%
$376
Home Insurance
1640000%
$164
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0