Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.68% first-year return on $71,970 initial cash invested.
-2.68%
Cash On Cash
5.65%
Cap Rate
0.96
DSCR
$2,906
Rent
-$161
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
$2,906
Total Expenses
$3,067
Mortgage P&I
43%
$1,254
Property Taxes
11%
$329
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726