Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.02% first-year return on $73,188 initial cash invested.
-6.02%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$2,635
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,635
Total Expenses
$3,002
Mortgage P&I
50%
$1,323
Property Taxes
11%
$279
Home Insurance
3%
$88
HOA
2%
$48
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659