Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.9% first-year return on $249k initial cash invested.
-28.9%
Cash On Cash
-0.78%
Cap Rate
-0.14
DSCR
$0
Rent
-$5,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,986 expenses = $5,986 out of pocket
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,986
Mortgage P&I
52720000%
$5,272
Property Taxes
3300000%
$330
Home Insurance
3840000%
$384
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0