Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.95% first-year return on $111k initial cash invested.
-30.95%
Cash On Cash
-1.83%
Cap Rate
-0.31
DSCR
$0
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,873 expenses = $2,873 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,960
Closing costs
1%
$4,448
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,873
Mortgage P&I
21930000%
$2,193
Property Taxes
5100000%
$510
Home Insurance
1700000%
$170
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0