Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.73% first-year return on $73,923 initial cash invested.
-30.73%
Cash On Cash
-2.48%
Cap Rate
-0.41
DSCR
$0
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,893 expenses = $1,893 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,923
Downpayment
20%
$53,260
Closing costs
1%
$2,663
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,893
Mortgage P&I
13420000%
$1,342
Property Taxes
4510000%
$451
Home Insurance
1000000%
$100
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0