Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.72% first-year return on $71,004 initial cash invested.
-1.72%
Cash On Cash
5.94%
Cap Rate
1.01
DSCR
$2,713
Rent
-$102
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,004
Downpayment
20%
$50,480
Closing costs
1%
$2,524
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,713
Total Expenses
$2,815
Mortgage P&I
46%
$1,243
Property Taxes
4%
$97
Home Insurance
3%
$89
HOA
3%
$83
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678