Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.44% first-year return on $73,881 initial cash invested.
-0.44%
Cash On Cash
6.57%
Cap Rate
1.07
DSCR
$3,034
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,881
Downpayment
20%
$53,220
Closing costs
1%
$2,661
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$3,061
Mortgage P&I
45%
$1,363
Property Taxes
5%
$149
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758