Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.78% first-year return on $112k initial cash invested.
-28.78%
Cash On Cash
-1.22%
Cap Rate
-0.2
DSCR
$0
Rent
-$2,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,693 expenses = $2,693 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,693
Mortgage P&I
22370000%
$2,237
Property Taxes
2990000%
$299
Home Insurance
1570000%
$157
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0