Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.38% first-year return on $253k initial cash invested.
-33.38%
Cash On Cash
-1.53%
Cap Rate
-0.26
DSCR
$0
Rent
-$7,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,027 expenses = $7,027 out of pocket
Investment Breakdown
|
Purchase Price
$1117k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$223k
Closing costs
1%
$11,172
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$7,027
Mortgage P&I
55980000%
$5,598
Property Taxes
10270000%
$1,027
Home Insurance
4020000%
$402
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0