Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.15% first-year return on $72,390 initial cash invested.
-0.15%
Cash On Cash
6.2%
Cap Rate
1.08
DSCR
$2,798
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$2,807
Mortgage P&I
44%
$1,236
Property Taxes
5%
$136
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700