Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.69% first-year return on $104k initial cash invested.
-27.69%
Cash On Cash
-1.15%
Cap Rate
-0.2
DSCR
$0
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,409 expenses = $2,409 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,280
Closing costs
1%
$4,114
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,409
Mortgage P&I
20150000%
$2,015
Property Taxes
2470000%
$247
Home Insurance
1470000%
$147
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0