Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.09% first-year return on $284k initial cash invested.
-32.09%
Cash On Cash
-1.3%
Cap Rate
-0.22
DSCR
$0
Rent
-$7,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,586 expenses = $7,586 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,653
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$7,586
Mortgage P&I
62160000%
$6,216
Property Taxes
9180000%
$918
Home Insurance
4520000%
$452
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0