Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.95% first-year return on $68,589 initial cash invested.
-3.95%
Cash On Cash
5.77%
Cap Rate
0.91
DSCR
$2,763
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,589
Downpayment
20%
$48,180
Closing costs
1%
$2,409
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$2,989
Mortgage P&I
46%
$1,274
Property Taxes
11%
$301
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691