Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.83% first-year return on $79,440 initial cash invested.
-4.83%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$2,624
Rent
-$320
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
$79,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,624
Total Expenses
$2,944
Mortgage P&I
51%
$1,332
Property Taxes
10%
$260
Home Insurance
4%
$92
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656