Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.24% first-year return on $73,377 initial cash invested.
-3.24%
Cash On Cash
5.69%
Cap Rate
0.94
DSCR
$3,037
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,377
Downpayment
20%
$52,740
Closing costs
1%
$2,637
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,037
Total Expenses
$3,235
Mortgage P&I
44%
$1,327
Property Taxes
11%
$343
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759