Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.97% first-year return on $71,760 initial cash invested.
-0.97%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$2,974
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$3,032
Mortgage P&I
43%
$1,289
Property Taxes
7%
$211
Home Insurance
3%
$91
HOA
0%
$13
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744