Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.01% first-year return on $73,293 initial cash invested.
-3.01%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$2,370
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,293
Downpayment
20%
$52,660
Closing costs
1%
$2,633
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$2,554
Mortgage P&I
56%
$1,320
Property Taxes
0%
$2
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592