Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.27% first-year return on $334k initial cash invested.
-32.27%
Cash On Cash
-1.21%
Cap Rate
-0.2
DSCR
$0
Rent
-$8,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $8,992 expenses = $8,992 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,064
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$8,992
Mortgage P&I
74720000%
$7,472
Property Taxes
9620000%
$962
Home Insurance
5580000%
$558
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0