Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.07% first-year return on $68,190 initial cash invested.
-1.07%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$3,242
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$3,303
Mortgage P&I
37%
$1,189
Property Taxes
13%
$428
Home Insurance
3%
$84
HOA
1%
$46
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810