Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.64% first-year return on $74,574 initial cash invested.
-9.64%
Cash On Cash
3.55%
Cap Rate
0.62
DSCR
$2,528
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$3,127
Mortgage P&I
51%
$1,296
Property Taxes
19%
$491
Home Insurance
4%
$94
HOA
1%
$33
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632