Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.69% first-year return on $291k initial cash invested.
-29.69%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$0
Rent
-$7,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$254k
Closing costs
1%
$12,701
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$0
Total Expenses
$7,194
Mortgage P&I
63680000%
$6,368
Property Taxes
3990000%
$399
Home Insurance
4270000%
$427
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0