Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.75% first-year return on $71,634 initial cash invested.
-23.75%
Cash On Cash
-0.69%
Cap Rate
-0.12
DSCR
$0
Rent
-$1,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,418 expenses = $1,418 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,418
Mortgage P&I
12710000%
$1,271
Property Taxes
460000%
$46
Home Insurance
1010000%
$101
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0