Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.69% first-year return on $67,686 initial cash invested.
-0.69%
Cash On Cash
6.91%
Cap Rate
1.08
DSCR
$3,572
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,572
Total Expenses
$3,611
Mortgage P&I
35%
$1,258
Property Taxes
16%
$554
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893