Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.72% first-year return on $115k initial cash invested.
-29.72%
Cash On Cash
-1.58%
Cap Rate
-0.27
DSCR
$0
Rent
-$2,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,841 expenses = $2,841 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,120
Closing costs
1%
$4,606
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,841
Mortgage P&I
22330000%
$2,233
Property Taxes
4420000%
$442
Home Insurance
1660000%
$166
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0