Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.15% first-year return on $74,175 initial cash invested.
-6.15%
Cash On Cash
4.6%
Cap Rate
0.79
DSCR
$2,611
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,611
Total Expenses
$2,991
Mortgage P&I
50%
$1,302
Property Taxes
13%
$342
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653