Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.17% first-year return on $70,710 initial cash invested.
-1.17%
Cash On Cash
5.9%
Cap Rate
1.02
DSCR
$2,459
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,710
Downpayment
20%
$50,200
Closing costs
1%
$2,510
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$2,528
Mortgage P&I
49%
$1,205
Property Taxes
2%
$55
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615