Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.21% first-year return on $254k initial cash invested.
-28.21%
Cash On Cash
-0.27%
Cap Rate
-0.05
DSCR
$4,236
Rent
-$5,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$10,199
Mortgage P&I
131%
$5,543
Property Taxes
18%
$766
Home Insurance
11%
$455
HOA
33%
$1,403
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059