Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.12% first-year return on $67,077 initial cash invested.
-25.12%
Cash On Cash
-0.97%
Cap Rate
-0.15
DSCR
$0
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,404 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,404
Mortgage P&I
12160000%
$1,216
Property Taxes
1140000%
$114
Home Insurance
740000%
$74
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0