Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.24% first-year return on $111k initial cash invested.
-29.24%
Cash On Cash
-1.39%
Cap Rate
-0.23
DSCR
$0
Rent
-$2,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,697 expenses = $2,697 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,280
Closing costs
1%
$4,414
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,697
Mortgage P&I
21850000%
$2,185
Property Taxes
2750000%
$275
Home Insurance
1570000%
$157
HOA
800000%
$80
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0