Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.19% first-year return on $72,957 initial cash invested.
-8.19%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$2,206
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,957
Downpayment
20%
$52,340
Closing costs
1%
$2,617
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,206
Total Expenses
$2,704
Mortgage P&I
58%
$1,290
Property Taxes
12%
$262
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552