Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.44% first-year return on $71,466 initial cash invested.
-7.44%
Cash On Cash
4.02%
Cap Rate
0.7
DSCR
$1,947
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,466
Downpayment
20%
$50,920
Closing costs
1%
$2,546
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,947
Total Expenses
$2,390
Mortgage P&I
63%
$1,218
Property Taxes
6%
$118
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487