Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.19% first-year return on $337k initial cash invested.
-32.19%
Cash On Cash
-1.02%
Cap Rate
-0.17
DSCR
$0
Rent
-$9,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $9,031 expenses = $9,031 out of pocket
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$337k
Downpayment
20%
$303k
Closing costs
1%
$15,172
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$9,031
Mortgage P&I
77410000%
$7,741
Property Taxes
8000000%
$800
Home Insurance
4900000%
$490
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0