Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.54% first-year return on $71,340 initial cash invested.
-2.54%
Cash On Cash
5.96%
Cap Rate
0.97
DSCR
$2,837
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,837
Total Expenses
$2,988
Mortgage P&I
46%
$1,299
Property Taxes
9%
$258
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709