Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.69% first-year return on $228k initial cash invested.
-30.69%
Cash On Cash
-0.83%
Cap Rate
-0.13
DSCR
$0
Rent
-$5,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,830 expenses = $5,830 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,830
Mortgage P&I
51370000%
$5,137
Property Taxes
3430000%
$343
Home Insurance
3500000%
$350
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0