Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.45% first-year return on $239k initial cash invested.
-29.45%
Cash On Cash
-0.65%
Cap Rate
-0.11
DSCR
$0
Rent
-$5,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,853 expenses = $5,853 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,853
Mortgage P&I
52810000%
$5,281
Property Taxes
2040000%
$204
Home Insurance
3680000%
$368
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0