Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.9% first-year return on $245k initial cash invested.
-32.9%
Cash On Cash
-1.56%
Cap Rate
-0.26
DSCR
$0
Rent
-$6,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,722 expenses = $6,722 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,817
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,722
Mortgage P&I
53170000%
$5,317
Property Taxes
10200000%
$1,020
Home Insurance
3850000%
$385
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0