Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.21% first-year return on $73,503 initial cash invested.
-32.21%
Cash On Cash
-2.75%
Cap Rate
-0.44
DSCR
$0
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,973 expenses = $1,973 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,503
Downpayment
20%
$52,860
Closing costs
1%
$2,643
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,973
Mortgage P&I
13670000%
$1,367
Property Taxes
4360000%
$436
Home Insurance
1700000%
$170
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0