Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.08% first-year return on $73,419 initial cash invested.
-2.08%
Cash On Cash
5.82%
Cap Rate
0.98
DSCR
$2,626
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,419
Downpayment
20%
$52,780
Closing costs
1%
$2,639
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$2,753
Mortgage P&I
50%
$1,301
Property Taxes
4%
$99
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656