Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.55% first-year return on $73,272 initial cash invested.
-9.55%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$2,532
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$3,115
Mortgage P&I
50%
$1,273
Property Taxes
21%
$525
Home Insurance
4%
$94
HOA
0%
$8
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633