Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.45% first-year return on $72,390 initial cash invested.
-24.45%
Cash On Cash
-0.83%
Cap Rate
-0.14
DSCR
$0
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,475 expenses = $1,475 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,475
Mortgage P&I
12950000%
$1,295
Property Taxes
890000%
$89
Home Insurance
910000%
$91
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0