Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.69% first-year return on $244k initial cash invested.
-26.69%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$3,024
Rent
-$5,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,760
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$8,450
Mortgage P&I
176%
$5,337
Property Taxes
36%
$1,098
Home Insurance
13%
$378
HOA
6%
$185
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756