Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.65% first-year return on $69,639 initial cash invested.
-5.65%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$2,087
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,087
Total Expenses
$2,415
Mortgage P&I
59%
$1,240
Property Taxes
4%
$81
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522