Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.25% first-year return on $71,046 initial cash invested.
-0.25%
Cash On Cash
6.31%
Cap Rate
1.08
DSCR
$2,697
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,046
Downpayment
20%
$50,520
Closing costs
1%
$2,526
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,697
Total Expenses
$2,712
Mortgage P&I
46%
$1,236
Property Taxes
3%
$90
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674