Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.45% first-year return on $68,085 initial cash invested.
-1.45%
Cash On Cash
6.57%
Cap Rate
1.03
DSCR
$2,993
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,993
Total Expenses
$3,075
Mortgage P&I
42%
$1,268
Property Taxes
9%
$284
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748