Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.51% first-year return on $72,600 initial cash invested.
-16.51%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$1,822
Rent
-$999
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,822
Total Expenses
$2,821
Mortgage P&I
70%
$1,272
Property Taxes
30%
$555
Home Insurance
5%
$91
HOA
2%
$28
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456