Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.21% first-year return on $63,108 initial cash invested.
-27.21%
Cash On Cash
-1.65%
Cap Rate
-0.26
DSCR
$0
Rent
-$1,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,431 expenses = $1,431 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,108
Downpayment
20%
$42,960
Closing costs
1%
$2,148
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,431
Mortgage P&I
11360000%
$1,136
Property Taxes
2340000%
$234
Home Insurance
610000%
$61
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0