Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.98% first-year return on $75,414 initial cash invested.
-24.98%
Cash On Cash
-1.14%
Cap Rate
-0.2
DSCR
$0
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,414
Downpayment
20%
$54,680
Closing costs
1%
$2,734
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,570
Mortgage P&I
13100000%
$1,310
Property Taxes
1640000%
$164
Home Insurance
960000%
$96
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0