Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.07% first-year return on $74,070 initial cash invested.
-8.07%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$2,725
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,725
Total Expenses
$3,223
Mortgage P&I
48%
$1,301
Property Taxes
18%
$480
Home Insurance
3%
$93
HOA
2%
$41
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681