Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.63% first-year return on $70,500 initial cash invested.
-0.63%
Cash On Cash
6.44%
Cap Rate
1.08
DSCR
$3,362
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$3,399
Mortgage P&I
37%
$1,244
Property Taxes
12%
$416
Home Insurance
3%
$88
HOA
1%
$39
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840