Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.92% first-year return on $68,190 initial cash invested.
-0.92%
Cash On Cash
6.37%
Cap Rate
1.04
DSCR
$2,479
Rent
-$52
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,479
Total Expenses
$2,531
Mortgage P&I
49%
$1,221
Property Taxes
1%
$36
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620