Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.16% first-year return on $62,226 initial cash invested.
-28.16%
Cash On Cash
-1.97%
Cap Rate
-0.31
DSCR
$0
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,460 expenses = $1,460 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,460
Mortgage P&I
11140000%
$1,114
Property Taxes
2690000%
$269
Home Insurance
770000%
$77
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0