Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.54% first-year return on $73,293 initial cash invested.
-3.54%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$2,619
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,293
Downpayment
20%
$52,660
Closing costs
1%
$2,633
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,619
Total Expenses
$2,835
Mortgage P&I
49%
$1,292
Property Taxes
7%
$173
Home Insurance
4%
$95
HOA
1%
$17
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655