Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.14% first-year return on $261k initial cash invested.
-30.14%
Cash On Cash
-0.68%
Cap Rate
-0.11
DSCR
$0
Rent
-$6,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,560 expenses = $6,560 out of pocket
Investment Breakdown
|
Purchase Price
$1158k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,582
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,560
Mortgage P&I
59050000%
$5,905
Property Taxes
2350000%
$235
Home Insurance
4200000%
$420
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0