Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.1% first-year return on $74,028 initial cash invested.
-29.1%
Cash On Cash
-1.98%
Cap Rate
-0.32
DSCR
$0
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,795 expenses = $1,795 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,028
Downpayment
20%
$53,360
Closing costs
1%
$2,668
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,795
Mortgage P&I
13550000%
$1,355
Property Taxes
3440000%
$344
Home Insurance
960000%
$96
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0