Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.4% first-year return on $102k initial cash invested.
-26.4%
Cash On Cash
-0.99%
Cap Rate
-0.17
DSCR
$0
Rent
-$2,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,244 expenses = $2,244 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,244
Mortgage P&I
19140000%
$1,914
Property Taxes
1900000%
$190
Home Insurance
1400000%
$140
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0