Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.4% first-year return on $73,650 initial cash invested.
-4.4%
Cash On Cash
5.14%
Cap Rate
0.88
DSCR
$2,770
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$3,040
Mortgage P&I
47%
$1,295
Property Taxes
12%
$322
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692