Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.63% first-year return on $70,122 initial cash invested.
-1.63%
Cash On Cash
6.37%
Cap Rate
1.01
DSCR
$2,692
Rent
-$95
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,122
Downpayment
20%
$49,640
Closing costs
1%
$2,482
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$2,787
Mortgage P&I
48%
$1,304
Property Taxes
4%
$102
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673