Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.01% first-year return on $71,613 initial cash invested.
-12.01%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$1,874
Rent
-$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,613
Downpayment
20%
$51,060
Closing costs
1%
$2,553
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,874
Total Expenses
$2,591
Mortgage P&I
66%
$1,246
Property Taxes
19%
$355
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468