Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.6% first-year return on $109k initial cash invested.
-30.6%
Cash On Cash
-1.65%
Cap Rate
-0.27
DSCR
$0
Rent
-$2,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,769 expenses = $2,769 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,260
Closing costs
1%
$4,313
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,769
Mortgage P&I
21760000%
$2,176
Property Taxes
4190000%
$419
Home Insurance
1610000%
$161
HOA
130000%
$13
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0