Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.67% first-year return on $69,156 initial cash invested.
-2.67%
Cash On Cash
6.02%
Cap Rate
0.97
DSCR
$2,804
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,156
Downpayment
20%
$48,720
Closing costs
1%
$2,436
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$2,958
Mortgage P&I
45%
$1,264
Property Taxes
9%
$263
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701