Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.41% first-year return on $214k initial cash invested.
-32.41%
Cash On Cash
-1.44%
Cap Rate
-0.24
DSCR
$0
Rent
-$5,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,768 expenses = $5,768 out of pocket
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,768
Mortgage P&I
46540000%
$4,654
Property Taxes
7290000%
$729
Home Insurance
3850000%
$385
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0