Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.08% first-year return on $241k initial cash invested.
-29.08%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$2,357
Rent
-$5,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,357
Total Expenses
$8,205
Mortgage P&I
226%
$5,324
Property Taxes
59%
$1,382
Home Insurance
16%
$368
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589