Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.04% first-year return on $72,999 initial cash invested.
-7.04%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$2,451
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,999
Downpayment
20%
$52,380
Closing costs
1%
$2,619
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$2,879
Mortgage P&I
52%
$1,281
Property Taxes
13%
$327
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613