Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.81% first-year return on $232k initial cash invested.
-27.81%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$3,969
Rent
-$5,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1019k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,186
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$9,344
Mortgage P&I
128%
$5,069
Property Taxes
33%
$1,324
Home Insurance
13%
$499
HOA
14%
$547
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992