Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.18% first-year return on $68,904 initial cash invested.
-2.18%
Cash On Cash
5.86%
Cap Rate
1
DSCR
$3,051
Rent
-$125
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,904
Downpayment
20%
$48,480
Closing costs
1%
$2,424
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,176
Mortgage P&I
39%
$1,187
Property Taxes
14%
$430
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763