Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.2% first-year return on $226k initial cash invested.
-33.2%
Cash On Cash
-1.64%
Cap Rate
-0.28
DSCR
$0
Rent
-$6,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,249 expenses = $6,249 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,249
Mortgage P&I
48970000%
$4,897
Property Taxes
10060000%
$1,006
Home Insurance
3460000%
$346
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0