Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.91% first-year return on $69,870 initial cash invested.
-4.91%
Cash On Cash
5.45%
Cap Rate
0.86
DSCR
$2,637
Rent
-$286
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
$69,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$2,923
Mortgage P&I
49%
$1,303
Property Taxes
10%
$263
Home Insurance
3%
$88
HOA
0%
$4
Property Management
15%
$396
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659