Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.53% first-year return on $257k initial cash invested.
-32.53%
Cash On Cash
-1.17%
Cap Rate
-0.19
DSCR
$0
Rent
-$6,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,961 expenses = $6,961 out of pocket
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,961
Mortgage P&I
58550000%
$5,855
Property Taxes
6910000%
$691
Home Insurance
4150000%
$415
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0