Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.09% first-year return on $238k initial cash invested.
-32.09%
Cash On Cash
-1.24%
Cap Rate
-0.2
DSCR
$0
Rent
-$6,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,359 expenses = $6,359 out of pocket
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,467
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,359
Mortgage P&I
52810000%
$5,281
Property Taxes
6640000%
$664
Home Insurance
3780000%
$378
HOA
360000%
$36
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0