Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.98% first-year return on $110k initial cash invested.
-28.98%
Cash On Cash
-1.38%
Cap Rate
-0.23
DSCR
$0
Rent
-$2,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,661 expenses = $2,661 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,661
Mortgage P&I
21560000%
$2,156
Property Taxes
3510000%
$351
Home Insurance
1540000%
$154
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0