Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.34% first-year return on $236k initial cash invested.
-30.34%
Cash On Cash
-0.94%
Cap Rate
-0.16
DSCR
$0
Rent
-$5,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,966 expenses = $5,966 out of pocket
Investment Breakdown
|
Purchase Price
$1038k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,966
Mortgage P&I
51560000%
$5,156
Property Taxes
4470000%
$447
Home Insurance
3630000%
$363
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0