Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.31% first-year return on $72,957 initial cash invested.
-4.31%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$2,420
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,957
Downpayment
20%
$52,340
Closing costs
1%
$2,617
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,420
Total Expenses
$2,682
Mortgage P&I
53%
$1,294
Property Taxes
4%
$104
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605