Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.59% first-year return on $72,663 initial cash invested.
-1.59%
Cash On Cash
6%
Cap Rate
1.01
DSCR
$2,790
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,663
Downpayment
20%
$52,060
Closing costs
1%
$2,603
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$2,886
Mortgage P&I
46%
$1,285
Property Taxes
5%
$145
Home Insurance
3%
$91
HOA
1%
$25
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698