Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.81% first-year return on $103k initial cash invested.
-26.81%
Cash On Cash
-1.02%
Cap Rate
-0.18
DSCR
$0
Rent
-$2,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,302 expenses = $2,302 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,302
Mortgage P&I
19580000%
$1,958
Property Taxes
2020000%
$202
Home Insurance
1420000%
$142
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0