Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.48% first-year return on $67,140 initial cash invested.
-0.48%
Cash On Cash
6.39%
Cap Rate
1.08
DSCR
$2,873
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,873
Total Expenses
$2,900
Mortgage P&I
40%
$1,159
Property Taxes
9%
$261
Home Insurance
3%
$82
HOA
1%
$19
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718