Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.16% first-year return on $103k initial cash invested.
-29.16%
Cash On Cash
-1.41%
Cap Rate
-0.24
DSCR
$0
Rent
-$2,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,260
Closing costs
1%
$4,063
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,511
Mortgage P&I
20320000%
$2,032
Property Taxes
3340000%
$334
Home Insurance
1450000%
$145
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0