Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.62% first-year return on $201k initial cash invested.
-33.62%
Cash On Cash
-1.7%
Cap Rate
-0.28
DSCR
$0
Rent
-$5,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,619 expenses = $5,619 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,694
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,619
Mortgage P&I
43880000%
$4,388
Property Taxes
8600000%
$860
Home Insurance
2930000%
$293
HOA
780000%
$78
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0