Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.6% first-year return on $264k initial cash invested.
-30.6%
Cash On Cash
-0.82%
Cap Rate
-0.13
DSCR
$0
Rent
-$6,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,739 expenses = $6,739 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,727
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,739
Mortgage P&I
59390000%
$5,939
Property Taxes
3420000%
$342
Home Insurance
4500000%
$450
HOA
80000%
$8
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0