Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.46% first-year return on $69,618 initial cash invested.
-4.46%
Cash On Cash
4.94%
Cap Rate
0.85
DSCR
$2,096
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,618
Downpayment
20%
$49,160
Closing costs
1%
$2,458
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,096
Total Expenses
$2,355
Mortgage P&I
57%
$1,186
Property Taxes
4%
$75
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524