Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.9% first-year return on $237k initial cash invested.
-32.9%
Cash On Cash
-1.52%
Cap Rate
-0.26
DSCR
$0
Rent
-$6,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,508 expenses = $6,508 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,508
Mortgage P&I
51810000%
$5,181
Property Taxes
9070000%
$907
Home Insurance
4200000%
$420
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0