Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.43% first-year return on $71,970 initial cash invested.
-1.43%
Cash On Cash
6.02%
Cap Rate
1.03
DSCR
$3,052
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$3,138
Mortgage P&I
41%
$1,254
Property Taxes
11%
$329
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763