Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.46% first-year return on $106k initial cash invested.
-28.46%
Cash On Cash
-1.13%
Cap Rate
-0.19
DSCR
$0
Rent
-$2,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,522 expenses = $2,522 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,140
Closing costs
1%
$4,207
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,522
Mortgage P&I
21260000%
$2,126
Property Taxes
2390000%
$239
Home Insurance
1490000%
$149
HOA
80000%
$8
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0