Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.31% first-year return on $73,650 initial cash invested.
-6.31%
Cash On Cash
4.51%
Cap Rate
0.77
DSCR
$2,052
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,052
Total Expenses
$2,439
Mortgage P&I
63%
$1,301
Property Taxes
3%
$60
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513