Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.6% first-year return on $304k initial cash invested.
-30.6%
Cash On Cash
-0.83%
Cap Rate
-0.14
DSCR
$0
Rent
-$7,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,755 expenses = $7,755 out of pocket
Investment Breakdown
|
Purchase Price
$1363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,626
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$7,755
Mortgage P&I
68090000%
$6,809
Property Taxes
4560000%
$456
Home Insurance
4900000%
$490
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0