Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.39% first-year return on $72,642 initial cash invested.
-4.39%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$2,864
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$3,130
Mortgage P&I
46%
$1,303
Property Taxes
13%
$358
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716