Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.96% first-year return on $73,230 initial cash invested.
-25.96%
Cash On Cash
-1.2%
Cap Rate
-0.2
DSCR
$0
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,584 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,584
Mortgage P&I
13200000%
$1,320
Property Taxes
1700000%
$170
Home Insurance
940000%
$94
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0