Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.55% first-year return on $72,390 initial cash invested.
-3.55%
Cash On Cash
5.43%
Cap Rate
0.93
DSCR
$3,126
Rent
-$214
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
6.1%
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
$3,126
Total Expenses
$3,340
Mortgage P&I
40%
$1,260
Property Taxes
16%
$488
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782