Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.38% first-year return on $73,104 initial cash invested.
-3.38%
Cash On Cash
5.37%
Cap Rate
0.92
DSCR
$2,708
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,104
Downpayment
20%
$52,480
Closing costs
1%
$2,624
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,914
Mortgage P&I
47%
$1,272
Property Taxes
8%
$217
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677