Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.6% first-year return on $110k initial cash invested.
-31.6%
Cash On Cash
-2.01%
Cap Rate
-0.34
DSCR
$0
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,899 expenses = $2,899 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,720
Closing costs
1%
$4,386
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,899
Mortgage P&I
21630000%
$2,163
Property Taxes
5790000%
$579
Home Insurance
1570000%
$157
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0