Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.22% first-year return on $237k initial cash invested.
-28.22%
Cash On Cash
-0.57%
Cap Rate
-0.1
DSCR
$2,778
Rent
-$5,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$202k
Closing costs
1%
$10,121
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$2,778
Total Expenses
$8,340
Mortgage P&I
179%
$4,971
Property Taxes
20%
$556
Home Insurance
15%
$410
HOA
39%
$1,070
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694