Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.06% first-year return on $69,345 initial cash invested.
-25.06%
Cash On Cash
-1.15%
Cap Rate
-0.19
DSCR
$0
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,448 expenses = $1,448 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,448
Mortgage P&I
12130000%
$1,213
Property Taxes
1460000%
$146
Home Insurance
890000%
$89
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0