Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.1% first-year return on $70,164 initial cash invested.
-2.1%
Cash On Cash
5.74%
Cap Rate
0.98
DSCR
$2,523
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$2,646
Mortgage P&I
48%
$1,210
Property Taxes
5%
$134
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631