Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.94% first-year return on $115k initial cash invested.
-29.94%
Cash On Cash
-1.23%
Cap Rate
-0.2
DSCR
$0
Rent
-$2,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,865 expenses = $2,865 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,220
Closing costs
1%
$4,611
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,865
Mortgage P&I
23920000%
$2,392
Property Taxes
2870000%
$287
Home Insurance
1660000%
$166
HOA
200000%
$20
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0