Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.02% first-year return on $68,253 initial cash invested.
-26.02%
Cash On Cash
-1.27%
Cap Rate
-0.21
DSCR
$0
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,480 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,253
Downpayment
20%
$47,860
Closing costs
1%
$2,393
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,480
Mortgage P&I
12260000%
$1,226
Property Taxes
1700000%
$170
Home Insurance
840000%
$84
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0