Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.58% first-year return on $73,041 initial cash invested.
-11.58%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$1,812
Rent
-$705
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,041
Downpayment
20%
$52,420
Closing costs
1%
$2,621
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,812
Total Expenses
$2,517
Mortgage P&I
72%
$1,312
Property Taxes
13%
$240
Home Insurance
5%
$94
HOA
0%
$2
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$453