Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.08% first-year return on $71,361 initial cash invested.
-1.08%
Cash On Cash
6.15%
Cap Rate
1.04
DSCR
$2,829
Rent
-$64
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,361
Downpayment
20%
$50,820
Closing costs
1%
$2,541
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$2,893
Mortgage P&I
44%
$1,253
Property Taxes
7%
$192
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707