Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.82% first-year return on $87,804 initial cash invested.
-25.82%
Cash On Cash
-0.79%
Cap Rate
-0.14
DSCR
$1,211
Rent
-$1,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,804
Downpayment
20%
$66,480
Closing costs
1%
$3,324
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,211
Total Expenses
$3,100
Mortgage P&I
134%
$1,621
Property Taxes
61%
$742
Home Insurance
10%
$119
HOA
3%
$37
Property Management
15%
$182
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$303