Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.54% first-year return on $71,802 initial cash invested.
-3.54%
Cash On Cash
5.22%
Cap Rate
0.9
DSCR
$2,238
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$2,450
Mortgage P&I
55%
$1,236
Property Taxes
2%
$47
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560