Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.19% first-year return on $71,340 initial cash invested.
-6.19%
Cash On Cash
4.66%
Cap Rate
0.8
DSCR
$2,916
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$3,284
Mortgage P&I
42%
$1,238
Property Taxes
19%
$541
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729