Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.7% first-year return on $70,353 initial cash invested.
-0.7%
Cash On Cash
6.08%
Cap Rate
1.06
DSCR
$2,778
Rent
-$41
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,353
Downpayment
20%
$49,860
Closing costs
1%
$2,493
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$2,819
Mortgage P&I
43%
$1,194
Property Taxes
4%
$121
Home Insurance
3%
$88
HOA
3%
$83
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694