Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.13% first-year return on $74,070 initial cash invested.
-3.13%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$3,592
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$3,785
Mortgage P&I
37%
$1,338
Property Taxes
17%
$594
Home Insurance
3%
$94
HOA
1%
$34
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898