Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.36% first-year return on $70,710 initial cash invested.
-0.36%
Cash On Cash
6.15%
Cap Rate
1.07
DSCR
$2,552
Rent
-$21
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
$2,552
Total Expenses
$2,573
Mortgage P&I
47%
$1,205
Property Taxes
2%
$55
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638