Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.54% first-year return on $102k initial cash invested.
-27.54%
Cash On Cash
-0.85%
Cap Rate
-0.14
DSCR
$0
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,336 expenses = $2,336 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,336
Mortgage P&I
20540000%
$2,054
Property Taxes
1050000%
$105
Home Insurance
1400000%
$140
HOA
370000%
$37
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0