Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.02% first-year return on $74,469 initial cash invested.
-0.02%
Cash On Cash
6.81%
Cap Rate
1.08
DSCR
$2,996
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,469
Downpayment
20%
$53,780
Closing costs
1%
$2,689
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,997
Mortgage P&I
47%
$1,407
Property Taxes
2%
$73
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749