Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.98% first-year return on $84,969 initial cash invested.
-24.98%
Cash On Cash
-0.86%
Cap Rate
-0.15
DSCR
$0
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,769
Mortgage P&I
15400000%
$1,540
Property Taxes
1150000%
$115
Home Insurance
1140000%
$114
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0