Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.46% first-year return on $72,159 initial cash invested.
-2.46%
Cash On Cash
6.1%
Cap Rate
0.98
DSCR
$3,034
Rent
-$148
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,159
Downpayment
20%
$51,580
Closing costs
1%
$2,579
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$3,182
Mortgage P&I
44%
$1,338
Property Taxes
10%
$305
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758