Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.08% first-year return on $254k initial cash invested.
-31.08%
Cash On Cash
-1.12%
Cap Rate
-0.19
DSCR
$0
Rent
-$6,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,588 expenses = $6,588 out of pocket
Investment Breakdown
|
Purchase Price
$1125k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,588
Mortgage P&I
55330000%
$5,533
Property Taxes
3040000%
$304
Home Insurance
4110000%
$411
HOA
3400000%
$340
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0