Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.38% first-year return on $69,954 initial cash invested.
-9.38%
Cash On Cash
4.08%
Cap Rate
0.65
DSCR
$2,193
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,954
Downpayment
20%
$49,480
Closing costs
1%
$2,474
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$2,740
Mortgage P&I
59%
$1,300
Property Taxes
14%
$299
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548