Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.31% first-year return on $68,799 initial cash invested.
-12.31%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$2,062
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,799
Downpayment
20%
$48,380
Closing costs
1%
$2,419
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,062
Total Expenses
$2,768
Mortgage P&I
60%
$1,228
Property Taxes
23%
$464
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$516