Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.86% first-year return on $87,804 initial cash invested.
-25.86%
Cash On Cash
-0.81%
Cap Rate
-0.14
DSCR
$1,205
Rent
-$1,892
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
$1,205
Total Expenses
$3,097
Mortgage P&I
135%
$1,621
Property Taxes
62%
$742
Home Insurance
10%
$119
HOA
3%
$37
Property Management
15%
$181
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$301