Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $71,277 initial cash invested.
-17.64%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$1,593
Rent
-$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,277
Downpayment
20%
$50,740
Closing costs
1%
$2,537
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,593
Total Expenses
$2,641
Mortgage P&I
79%
$1,255
Property Taxes
33%
$521
Home Insurance
6%
$100
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398