Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.3% first-year return on $71,550 initial cash invested.
-8.3%
Cash On Cash
3.69%
Cap Rate
0.65
DSCR
$1,618
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,618
Total Expenses
$2,113
Mortgage P&I
75%
$1,215
Property Taxes
2%
$32
Home Insurance
6%
$89
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404