Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.39% first-year return on $105k initial cash invested.
-30.39%
Cash On Cash
-1.53%
Cap Rate
-0.25
DSCR
$0
Rent
-$2,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,670 expenses = $2,670 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,670
Mortgage P&I
21380000%
$2,138
Property Taxes
3830000%
$383
Home Insurance
1490000%
$149
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0