Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.07% first-year return on $73,818 initial cash invested.
-1.07%
Cash On Cash
6.09%
Cap Rate
1.04
DSCR
$2,838
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,904
Mortgage P&I
46%
$1,302
Property Taxes
5%
$137
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710