Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.01% first-year return on $71,781 initial cash invested.
-26.01%
Cash On Cash
-1.24%
Cap Rate
-0.2
DSCR
$0
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,556 expenses = $1,556 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,781
Downpayment
20%
$51,220
Closing costs
1%
$2,561
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,556
Mortgage P&I
12920000%
$1,292
Property Taxes
1730000%
$173
Home Insurance
910000%
$91
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0