Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.03% first-year return on $72,642 initial cash invested.
-2.03%
Cash On Cash
5.81%
Cap Rate
1
DSCR
$3,063
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$3,186
Mortgage P&I
41%
$1,260
Property Taxes
12%
$365
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766