Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.66% first-year return on $70,563 initial cash invested.
-0.66%
Cash On Cash
6.28%
Cap Rate
1.05
DSCR
$2,666
Rent
-$39
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,563
Downpayment
20%
$50,060
Closing costs
1%
$2,503
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$2,705
Mortgage P&I
47%
$1,241
Property Taxes
2%
$56
Home Insurance
3%
$88
HOA
2%
$40
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666