Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.5% first-year return on $309k initial cash invested.
-30.5%
Cash On Cash
-0.84%
Cap Rate
-0.14
DSCR
$0
Rent
-$7,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,856 expenses = $7,856 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,862
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$7,856
Mortgage P&I
68860000%
$6,886
Property Taxes
4710000%
$471
Home Insurance
4990000%
$499
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0