Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.26% first-year return on $119k initial cash invested.
-31.26%
Cash On Cash
-1.55%
Cap Rate
-0.25
DSCR
$0
Rent
-$3,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,095 expenses = $3,095 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,095
Mortgage P&I
24750000%
$2,475
Property Taxes
4520000%
$452
Home Insurance
1680000%
$168
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0