Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.75% first-year return on $232k initial cash invested.
-26.75%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$2,451
Rent
-$5,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,196
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$7,626
Mortgage P&I
204%
$5,007
Property Taxes
43%
$1,057
Home Insurance
16%
$385
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613