Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.48% first-year return on $278k initial cash invested.
-31.48%
Cash On Cash
-1.04%
Cap Rate
-0.17
DSCR
$0
Rent
-$7,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,296 expenses = $7,296 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,387
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$7,296
Mortgage P&I
62270000%
$6,227
Property Taxes
6320000%
$632
Home Insurance
4370000%
$437
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0