Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.64% first-year return on $74,406 initial cash invested.
-3.64%
Cash On Cash
5.45%
Cap Rate
0.94
DSCR
$3,642
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,406
Downpayment
20%
$53,720
Closing costs
1%
$2,686
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$3,868
Mortgage P&I
36%
$1,300
Property Taxes
20%
$726
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910