Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.56% first-year return on $101k initial cash invested.
-28.56%
Cash On Cash
-1.28%
Cap Rate
-0.21
DSCR
$0
Rent
-$2,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,395 expenses = $2,395 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,680
Closing costs
1%
$3,934
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,395
Mortgage P&I
19770000%
$1,977
Property Taxes
2740000%
$274
Home Insurance
1440000%
$144
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0