Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.52% first-year return on $253k initial cash invested.
-27.52%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$3,285
Rent
-$5,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,184
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$9,084
Mortgage P&I
168%
$5,530
Property Taxes
45%
$1,474
Home Insurance
12%
$404
HOA
3%
$100
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821