Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.66% first-year return on $104k initial cash invested.
-29.66%
Cash On Cash
-1.52%
Cap Rate
-0.25
DSCR
$0
Rent
-$2,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,562 expenses = $2,562 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,562
Mortgage P&I
20460000%
$2,046
Property Taxes
3400000%
$340
Home Insurance
1450000%
$145
HOA
310000%
$31
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0