Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.39% first-year return on $292k initial cash invested.
-33.39%
Cash On Cash
-1.5%
Cap Rate
-0.25
DSCR
$0
Rent
-$8,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $8,127 expenses = $8,127 out of pocket
Investment Breakdown
|
Purchase Price
$1305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,053
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$8,127
Mortgage P&I
64900000%
$6,490
Property Taxes
10340000%
$1,034
Home Insurance
5250000%
$525
HOA
780000%
$78
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0