Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.81% first-year return on $105k initial cash invested.
-27.81%
Cash On Cash
-0.95%
Cap Rate
-0.16
DSCR
$0
Rent
-$2,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,428 expenses = $2,428 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,640
Closing costs
1%
$4,132
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,428
Mortgage P&I
21010000%
$2,101
Property Taxes
1780000%
$178
Home Insurance
1490000%
$149
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0