Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.2% first-year return on $70,542 initial cash invested.
-0.2%
Cash On Cash
6.28%
Cap Rate
1.08
DSCR
$2,705
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,542
Downpayment
20%
$50,040
Closing costs
1%
$2,502
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,705
Total Expenses
$2,717
Mortgage P&I
45%
$1,213
Property Taxes
4%
$100
Home Insurance
3%
$89
HOA
1%
$17
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676