Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.53% first-year return on $73,629 initial cash invested.
-2.53%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$3,123
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$3,278
Mortgage P&I
43%
$1,334
Property Taxes
11%
$333
Home Insurance
3%
$93
HOA
1%
$19
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781