Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.51% first-year return on $73,650 initial cash invested.
-8.51%
Cash On Cash
3.92%
Cap Rate
0.68
DSCR
$2,899
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,899
Total Expenses
$3,421
Mortgage P&I
44%
$1,271
Property Taxes
22%
$624
Home Insurance
3%
$93
HOA
1%
$41
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725