Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.31% first-year return on $70,689 initial cash invested.
-5.31%
Cash On Cash
5.05%
Cap Rate
0.82
DSCR
$2,106
Rent
-$313
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,689
Downpayment
20%
$50,180
Closing costs
1%
$2,509
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,106
Total Expenses
$2,419
Mortgage P&I
61%
$1,285
Property Taxes
2%
$36
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526