Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.35% first-year return on $72,096 initial cash invested.
-1.35%
Cash On Cash
6.04%
Cap Rate
1.03
DSCR
$2,966
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$3,047
Mortgage P&I
42%
$1,258
Property Taxes
9%
$263
Home Insurance
3%
$91
HOA
0%
$10
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742