Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.62% first-year return on $73,692 initial cash invested.
-29.62%
Cash On Cash
-2.2%
Cap Rate
-0.37
DSCR
$0
Rent
-$1,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,819 expenses = $1,819 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,819
Mortgage P&I
13320000%
$1,332
Property Taxes
3940000%
$394
Home Insurance
930000%
$93
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0