Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.3% first-year return on $106k initial cash invested.
-29.3%
Cash On Cash
-1.25%
Cap Rate
-0.2
DSCR
$0
Rent
-$2,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,587 expenses = $2,587 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,760
Closing costs
1%
$4,188
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,587
Mortgage P&I
21500000%
$2,150
Property Taxes
2320000%
$232
Home Insurance
2050000%
$205
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0