Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.75% first-year return on $71,235 initial cash invested.
-7.75%
Cash On Cash
4.63%
Cap Rate
0.73
DSCR
$2,591
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,235
Downpayment
20%
$50,700
Closing costs
1%
$2,535
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,591
Total Expenses
$3,051
Mortgage P&I
51%
$1,334
Property Taxes
15%
$387
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648