Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.53% first-year return on $197k initial cash invested.
-28.53%
Cash On Cash
-0.8%
Cap Rate
-0.14
DSCR
$0
Rent
-$4,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,677 expenses = $4,677 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,677
Mortgage P&I
41110000%
$4,111
Property Taxes
2600000%
$260
Home Insurance
3060000%
$306
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0