Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.03% first-year return on $321k initial cash invested.
-33.03%
Cash On Cash
-1.39%
Cap Rate
-0.23
DSCR
$0
Rent
-$8,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $8,826 expenses = $8,826 out of pocket
Investment Breakdown
|
Purchase Price
$1441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,412
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$8,826
Mortgage P&I
71610000%
$7,161
Property Taxes
11580000%
$1,158
Home Insurance
5070000%
$507
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0