Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.61% first-year return on $107k initial cash invested.
-29.61%
Cash On Cash
-2.1%
Cap Rate
-0.35
DSCR
$0
Rent
-$2,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$78,640
Closing costs
1%
$3,932
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,630
Mortgage P&I
19430000%
$1,943
Property Taxes
4470000%
$447
Home Insurance
1570000%
$157
HOA
830000%
$83
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0