Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.76% first-year return on $215k initial cash invested.
-30.76%
Cash On Cash
-1.06%
Cap Rate
-0.18
DSCR
$0
Rent
-$5,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,510 expenses = $5,510 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%
$9,378
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,510
Mortgage P&I
46810000%
$4,681
Property Taxes
4970000%
$497
Home Insurance
3320000%
$332
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0