Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.19% first-year return on $71,886 initial cash invested.
-2.19%
Cash On Cash
5.69%
Cap Rate
0.98
DSCR
$2,492
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$2,623
Mortgage P&I
50%
$1,247
Property Taxes
4%
$88
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623