Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.16% first-year return on $68,967 initial cash invested.
-27.16%
Cash On Cash
-1.37%
Cap Rate
-0.22
DSCR
$0
Rent
-$1,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,561 expenses = $1,561 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,967
Downpayment
20%
$48,540
Closing costs
1%
$2,427
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,561
Mortgage P&I
12830000%
$1,283
Property Taxes
1910000%
$191
Home Insurance
870000%
$87
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0