Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.41% first-year return on $366k initial cash invested.
-31.41%
Cash On Cash
-0.85%
Cap Rate
-0.14
DSCR
$0
Rent
-$9,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $9,575 expenses = $9,575 out of pocket
Investment Breakdown
|
Purchase Price
$1656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,561
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$9,575
Mortgage P&I
84070000%
$8,407
Property Taxes
5560000%
$556
Home Insurance
6120000%
$612
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0