Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.07% first-year return on $73,734 initial cash invested.
-0.07%
Cash On Cash
6.55%
Cap Rate
1.11
DSCR
$3,602
Rent
-$4
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,602
Total Expenses
$3,606
Mortgage P&I
36%
$1,309
Property Taxes
12%
$450
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900