Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.98% first-year return on $101k initial cash invested.
-25.98%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$0
Rent
-$2,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,180 expenses = $2,180 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,760
Closing costs
1%
$3,938
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,180
Mortgage P&I
19270000%
$1,927
Property Taxes
990000%
$99
Home Insurance
1330000%
$133
HOA
210000%
$21
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0