Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.61% first-year return on $72,096 initial cash invested.
-2.61%
Cash On Cash
5.64%
Cap Rate
0.96
DSCR
$2,488
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,645
Mortgage P&I
51%
$1,267
Property Taxes
4%
$92
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622