Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.6% first-year return on $450k initial cash invested.
-34.6%
Cash On Cash
-1.56%
Cap Rate
-0.26
DSCR
$0
Rent
-$12,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $12,961 expenses = $12,961 out of pocket
Investment Breakdown
|
Purchase Price
$2055k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$411k
Closing costs
1%
$20,548
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$12,961
Mortgage P&I
102970000%
$10,297
Property Taxes
19820000%
$1,982
Home Insurance
6820000%
$682
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0