Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.65% first-year return on $71,130 initial cash invested.
-28.65%
Cash On Cash
-1.89%
Cap Rate
-0.31
DSCR
$0
Rent
-$1,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,698 expenses = $1,698 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,698
Mortgage P&I
12990000%
$1,299
Property Taxes
3080000%
$308
Home Insurance
910000%
$91
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0