Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.84% first-year return on $74,154 initial cash invested.
-0.84%
Cash On Cash
6.06%
Cap Rate
1.05
DSCR
$2,939
Rent
-$52
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,154
Downpayment
20%
$53,480
Closing costs
1%
$2,674
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,939
Total Expenses
$2,991
Mortgage P&I
44%
$1,284
Property Taxes
6%
$190
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735