Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.37% first-year return on $74,217 initial cash invested.
-7.37%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$2,493
Rent
-$456
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
$74,217
Downpayment
20%
$53,540
Closing costs
1%
$2,677
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$2,949
Mortgage P&I
52%
$1,292
Property Taxes
15%
$366
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623