Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.7% first-year return on $70,773 initial cash invested.
-2.7%
Cash On Cash
5.61%
Cap Rate
0.95
DSCR
$2,496
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,773
Downpayment
20%
$50,260
Closing costs
1%
$2,513
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$2,655
Mortgage P&I
49%
$1,233
Property Taxes
5%
$135
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624