Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.54% first-year return on $240k initial cash invested.
-31.54%
Cash On Cash
-1.08%
Cap Rate
-0.18
DSCR
$0
Rent
-$6,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,322 expenses = $6,322 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,595
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,322
Mortgage P&I
53650000%
$5,365
Property Taxes
5720000%
$572
Home Insurance
3850000%
$385
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0