Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.04% first-year return on $107k initial cash invested.
-34.04%
Cash On Cash
-2.73%
Cap Rate
-0.47
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
$426k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,120
Closing costs
1%
$4,256
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,046
Mortgage P&I
20780000%
$2,078
Property Taxes
5830000%
$583
Home Insurance
1450000%
$145
HOA
2400000%
$240
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0