Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected 0% first-year return on $104k initial cash invested.
0%
Cash On Cash
6.74%
Cap Rate
1.1
DSCR
$5,214
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,214 income − $5,214 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,214
Total Expenses
$5,214
Mortgage P&I
40%
$2,093
Property Taxes
9%
$473
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304