Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32% first-year return on $266k initial cash invested.
-32%
Cash On Cash
-0.95%
Cap Rate
-0.15
DSCR
$0
Rent
-$7,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,082 expenses = $7,082 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$7,082
Mortgage P&I
61450000%
$6,145
Property Taxes
4990000%
$499
Home Insurance
4380000%
$438
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0