Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.36% first-year return on $74,238 initial cash invested.
-3.36%
Cash On Cash
5.4%
Cap Rate
0.92
DSCR
$2,508
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,238
Downpayment
20%
$53,560
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$2,716
Mortgage P&I
52%
$1,312
Property Taxes
4%
$107
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627