Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.89% first-year return on $117k initial cash invested.
-29.89%
Cash On Cash
-1.45%
Cap Rate
-0.24
DSCR
$0
Rent
-$2,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,926 expenses = $2,926 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,740
Closing costs
1%
$4,737
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,926
Mortgage P&I
23540000%
$2,354
Property Taxes
4220000%
$422
Home Insurance
1500000%
$150
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0