Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.46% first-year return on $73,188 initial cash invested.
-7.46%
Cash On Cash
4.07%
Cap Rate
0.7
DSCR
$1,919
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,919
Total Expenses
$2,374
Mortgage P&I
66%
$1,269
Property Taxes
5%
$89
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480