Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.71% first-year return on $254k initial cash invested.
-29.71%
Cash On Cash
-0.63%
Cap Rate
-0.11
DSCR
$3,628
Rent
-$6,280
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
$3,628
Total Expenses
$9,908
Mortgage P&I
153%
$5,543
Property Taxes
21%
$766
Home Insurance
13%
$455
HOA
39%
$1,403
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907