Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.33% first-year return on $109k initial cash invested.
-32.33%
Cash On Cash
-2.15%
Cap Rate
-0.36
DSCR
$0
Rent
-$2,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,935 expenses = $2,935 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,620
Closing costs
1%
$4,331
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,935
Mortgage P&I
21600000%
$2,160
Property Taxes
6200000%
$620
Home Insurance
1550000%
$155
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0