Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.62% first-year return on $73,461 initial cash invested.
-1.62%
Cash On Cash
5.88%
Cap Rate
1.02
DSCR
$3,025
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,025
Total Expenses
$3,124
Mortgage P&I
42%
$1,272
Property Taxes
10%
$300
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756