Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.75% first-year return on $73,272 initial cash invested.
-0.75%
Cash On Cash
6.21%
Cap Rate
1.07
DSCR
$3,302
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$3,348
Mortgage P&I
39%
$1,275
Property Taxes
12%
$395
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826