Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.84% first-year return on $72,390 initial cash invested.
-7.84%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$2,870
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$3,343
Mortgage P&I
45%
$1,285
Property Taxes
19%
$552
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718