Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.76% first-year return on $241k initial cash invested.
-31.76%
Cash On Cash
-1.13%
Cap Rate
-0.19
DSCR
$0
Rent
-$6,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,381
Mortgage P&I
53770000%
$5,377
Property Taxes
6020000%
$602
Home Insurance
4020000%
$402
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0