Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.98% first-year return on $73,965 initial cash invested.
-4.98%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$2,632
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,965
Downpayment
20%
$53,300
Closing costs
1%
$2,665
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,939
Mortgage P&I
51%
$1,330
Property Taxes
8%
$222
Home Insurance
4%
$94
HOA
1%
$30
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658