Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.71% first-year return on $255k initial cash invested.
-32.71%
Cash On Cash
-1.43%
Cap Rate
-0.24
DSCR
$0
Rent
-$6,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,948 expenses = $6,948 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,282
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,948
Mortgage P&I
56040000%
$5,604
Property Taxes
9420000%
$942
Home Insurance
4020000%
$402
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0