Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.38% first-year return on $72,957 initial cash invested.
-9.38%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$2,630
Rent
-$570
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,957
Downpayment
20%
$52,340
Closing costs
1%
$2,617
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$3,200
Mortgage P&I
49%
$1,280
Property Taxes
19%
$500
Home Insurance
4%
$93
HOA
2%
$65
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658