Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.12% first-year return on $70,017 initial cash invested.
-28.12%
Cash On Cash
-1.58%
Cap Rate
-0.25
DSCR
$0
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,641 expenses = $1,641 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,017
Downpayment
20%
$49,540
Closing costs
1%
$2,477
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,641
Mortgage P&I
13140000%
$1,314
Property Taxes
2680000%
$268
Home Insurance
590000%
$59
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0