Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.12% first-year return on $71,739 initial cash invested.
-1.12%
Cash On Cash
5.94%
Cap Rate
1.03
DSCR
$2,530
Rent
-$67
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,739
Downpayment
20%
$51,180
Closing costs
1%
$2,559
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$2,597
Mortgage P&I
49%
$1,232
Property Taxes
2%
$61
Home Insurance
4%
$90
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632