Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.06% first-year return on $107k initial cash invested.
-29.06%
Cash On Cash
-1.4%
Cap Rate
-0.24
DSCR
$0
Rent
-$2,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,592 expenses = $2,592 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,780
Closing costs
1%
$4,239
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,592
Mortgage P&I
20960000%
$2,096
Property Taxes
3470000%
$347
Home Insurance
1490000%
$149
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0