Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23% first-year return on $63,024 initial cash invested.
-23%
Cash On Cash
-1.05%
Cap Rate
-0.18
DSCR
$0
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,208 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,024
Downpayment
20%
$42,880
Closing costs
1%
$2,144
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,208
Mortgage P&I
10210000%
$1,021
Property Taxes
1100000%
$110
Home Insurance
770000%
$77
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0