Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.4% first-year return on $277k initial cash invested.
-30.4%
Cash On Cash
-0.81%
Cap Rate
-0.14
DSCR
$2,870
Rent
-$7,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1233k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,332
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$9,887
Mortgage P&I
211%
$6,069
Property Taxes
46%
$1,329
Home Insurance
16%
$472
HOA
22%
$639
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718