Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.71% first-year return on $219k initial cash invested.
-32.71%
Cash On Cash
-1.46%
Cap Rate
-0.24
DSCR
$0
Rent
-$5,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,980 expenses = $5,980 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,980
Mortgage P&I
48170000%
$4,817
Property Taxes
6850000%
$685
Home Insurance
3360000%
$336
HOA
1420000%
$142
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0