Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.52% first-year return on $69,450 initial cash invested.
-8.52%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$2,897
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,897
Total Expenses
$3,390
Mortgage P&I
42%
$1,221
Property Taxes
23%
$662
Home Insurance
3%
$86
HOA
1%
$30
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724