Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.04% first-year return on $231k initial cash invested.
-27.04%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$2,332
Rent
-$5,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,141
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,332
Total Expenses
$7,537
Mortgage P&I
211%
$4,910
Property Taxes
50%
$1,167
Home Insurance
14%
$336
HOA
0%
$5
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583