Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.68% first-year return on $101k initial cash invested.
-31.68%
Cash On Cash
-2.19%
Cap Rate
-0.37
DSCR
$0
Rent
-$2,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,673 expenses = $2,673 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,300
Closing costs
1%
$3,965
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,673
Mortgage P&I
19500000%
$1,950
Property Taxes
5830000%
$583
Home Insurance
1400000%
$140
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0