Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.41% first-year return on $66,615 initial cash invested.
-18.41%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$1,484
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,484
Total Expenses
$2,506
Mortgage P&I
76%
$1,133
Property Taxes
19%
$282
Home Insurance
7%
$106
HOA
18%
$273
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371