Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -37.47% first-year return on $114k initial cash invested.
-37.47%
Cash On Cash
-3.31%
Cap Rate
-0.55
DSCR
$0
Rent
-$3,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,545 expenses = $3,545 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,545
Mortgage P&I
22920000%
$2,292
Property Taxes
7740000%
$774
Home Insurance
1630000%
$163
HOA
3160000%
$316
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0