Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.17% first-year return on $73,881 initial cash invested.
-4.17%
Cash On Cash
5.61%
Cap Rate
0.89
DSCR
$2,713
Rent
-$257
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,881
Downpayment
20%
$53,220
Closing costs
1%
$2,661
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,713
Total Expenses
$2,970
Mortgage P&I
51%
$1,393
Property Taxes
4%
$103
Home Insurance
3%
$88
HOA
3%
$83
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678