Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.07% first-year return on $216k initial cash invested.
-32.07%
Cash On Cash
-1.44%
Cap Rate
-0.24
DSCR
$0
Rent
-$5,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,764
Mortgage P&I
46350000%
$4,635
Property Taxes
6130000%
$613
Home Insurance
5160000%
$516
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0