Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.81% first-year return on $213k initial cash invested.
-30.81%
Cash On Cash
-1.11%
Cap Rate
-0.19
DSCR
$0
Rent
-$5,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,457 expenses = $5,457 out of pocket
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,457
Mortgage P&I
46030000%
$4,603
Property Taxes
6090000%
$609
Home Insurance
2450000%
$245
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0