Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.06% first-year return on $115k initial cash invested.
-27.06%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$0
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,597 expenses = $2,597 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,540
Closing costs
1%
$4,627
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,597
Mortgage P&I
23010000%
$2,301
Property Taxes
1300000%
$130
Home Insurance
1660000%
$166
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0