Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.12% first-year return on $73,041 initial cash invested.
-2.12%
Cash On Cash
6.07%
Cap Rate
1.01
DSCR
$3,404
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,041
Downpayment
20%
$52,420
Closing costs
1%
$2,621
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$3,533
Mortgage P&I
39%
$1,319
Property Taxes
14%
$487
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851