Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.57% first-year return on $71,235 initial cash invested.
-1.57%
Cash On Cash
5.89%
Cap Rate
1.02
DSCR
$2,933
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,235
Downpayment
20%
$50,700
Closing costs
1%
$2,535
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,933
Total Expenses
$3,026
Mortgage P&I
42%
$1,221
Property Taxes
10%
$305
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733