Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.86% first-year return on $259k initial cash invested.
-33.86%
Cash On Cash
-1.64%
Cap Rate
-0.27
DSCR
$0
Rent
-$7,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,311 expenses = $7,311 out of pocket
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$7,311
Mortgage P&I
57420000%
$5,742
Property Taxes
11670000%
$1,167
Home Insurance
4020000%
$402
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0