Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.04% first-year return on $70,227 initial cash invested.
-1.04%
Cash On Cash
6.57%
Cap Rate
1.04
DSCR
$2,863
Rent
-$61
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,227
Downpayment
20%
$49,740
Closing costs
1%
$2,487
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,863
Total Expenses
$2,924
Mortgage P&I
46%
$1,307
Property Taxes
5%
$154
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716