Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.59% first-year return on $110k initial cash invested.
-29.59%
Cash On Cash
-1.25%
Cap Rate
-0.2
DSCR
$0
Rent
-$2,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,707 expenses = $2,707 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,400
Closing costs
1%
$4,370
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,707
Mortgage P&I
22510000%
$2,251
Property Taxes
2440000%
$244
Home Insurance
1580000%
$158
HOA
540000%
$54
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0