Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.63% first-year return on $72,747 initial cash invested.
-8.63%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$1,767
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,747
Downpayment
20%
$52,140
Closing costs
1%
$2,607
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,767
Total Expenses
$2,290
Mortgage P&I
72%
$1,278
Property Taxes
4%
$71
Home Insurance
5%
$92
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442