Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.15% first-year return on $65,229 initial cash invested.
-24.15%
Cash On Cash
-0.47%
Cap Rate
-0.07
DSCR
$0
Rent
-$1,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,313 expenses = $1,313 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,313
Mortgage P&I
12250000%
$1,225
Property Taxes
90000%
$9
Home Insurance
790000%
$79
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0