Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.43% first-year return on $70,311 initial cash invested.
-3.43%
Cash On Cash
5.93%
Cap Rate
0.94
DSCR
$3,095
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,311
Downpayment
20%
$49,820
Closing costs
1%
$2,491
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,095
Total Expenses
$3,296
Mortgage P&I
42%
$1,309
Property Taxes
13%
$415
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774