Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.42% first-year return on $73,650 initial cash invested.
-1.42%
Cash On Cash
6.02%
Cap Rate
1.03
DSCR
$3,199
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,199
Total Expenses
$3,286
Mortgage P&I
40%
$1,289
Property Taxes
12%
$368
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800