Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.44% first-year return on $72,243 initial cash invested.
-11.44%
Cash On Cash
3.54%
Cap Rate
0.56
DSCR
$2,518
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,243
Downpayment
20%
$51,660
Closing costs
1%
$2,583
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$3,207
Mortgage P&I
54%
$1,351
Property Taxes
22%
$557
Home Insurance
3%
$88
HOA
0%
$1
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630