Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.37% first-year return on $109k initial cash invested.
-26.37%
Cash On Cash
-0.87%
Cap Rate
-0.15
DSCR
$0
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,403
Mortgage P&I
20860000%
$2,086
Property Taxes
1650000%
$165
Home Insurance
1520000%
$152
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0