Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.53% first-year return on $72,390 initial cash invested.
-3.53%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$2,319
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,319
Total Expenses
$2,532
Mortgage P&I
55%
$1,283
Property Taxes
2%
$44
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580