Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.03% first-year return on $71,697 initial cash invested.
-8.03%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$2,154
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,697
Downpayment
20%
$51,140
Closing costs
1%
$2,557
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,154
Total Expenses
$2,634
Mortgage P&I
58%
$1,248
Property Taxes
12%
$262
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538