Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.06% first-year return on $73,797 initial cash invested.
-5.06%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$2,442
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,797
Downpayment
20%
$53,140
Closing costs
1%
$2,657
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,442
Total Expenses
$2,753
Mortgage P&I
55%
$1,332
Property Taxes
6%
$154
Home Insurance
4%
$95
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610