Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.55% first-year return on $264k initial cash invested.
-29.55%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$2,839
Rent
-$6,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,729
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,839
Total Expenses
$9,347
Mortgage P&I
204%
$5,803
Property Taxes
16%
$455
Home Insurance
15%
$438
HOA
45%
$1,287
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710