Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.04% first-year return on $73,524 initial cash invested.
-2.04%
Cash On Cash
5.65%
Cap Rate
0.98
DSCR
$2,658
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$2,783
Mortgage P&I
48%
$1,264
Property Taxes
6%
$151
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664