Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.83% first-year return on $103k initial cash invested.
-27.83%
Cash On Cash
-1.37%
Cap Rate
-0.24
DSCR
$0
Rent
-$2,393
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,140
Closing costs
1%
$4,057
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,393
Mortgage P&I
19290000%
$1,929
Property Taxes
3420000%
$342
Home Insurance
1220000%
$122
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0