Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.43% first-year return on $215k initial cash invested.
-33.43%
Cash On Cash
-1.66%
Cap Rate
-0.28
DSCR
$0
Rent
-$5,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,989 expenses = $5,989 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,989
Mortgage P&I
46880000%
$4,688
Property Taxes
10030000%
$1,003
Home Insurance
2980000%
$298
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0