Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.43% first-year return on $243k initial cash invested.
-30.43%
Cash On Cash
-0.94%
Cap Rate
-0.16
DSCR
$0
Rent
-$6,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,157 expenses = $6,157 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,157
Mortgage P&I
53180000%
$5,318
Property Taxes
4450000%
$445
Home Insurance
3940000%
$394
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0