Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.32% first-year return on $73,650 initial cash invested.
-25.32%
Cash On Cash
-1.12%
Cap Rate
-0.19
DSCR
$0
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,554 expenses = $1,554 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,554
Mortgage P&I
13070000%
$1,307
Property Taxes
1540000%
$154
Home Insurance
930000%
$93
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0