Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.2% first-year return on $111k initial cash invested.
-32.2%
Cash On Cash
-2.2%
Cap Rate
-0.37
DSCR
$0
Rent
-$2,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,991 expenses = $2,991 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,991
Mortgage P&I
21770000%
$2,177
Property Taxes
6560000%
$656
Home Insurance
1580000%
$158
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0