Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.67% first-year return on $70,941 initial cash invested.
-3.67%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$2,330
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,941
Downpayment
20%
$50,420
Closing costs
1%
$2,521
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$2,547
Mortgage P&I
53%
$1,238
Property Taxes
4%
$102
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582