Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.37% first-year return on $69,030 initial cash invested.
-3.37%
Cash On Cash
5.87%
Cap Rate
0.94
DSCR
$3,003
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$3,197
Mortgage P&I
42%
$1,262
Property Taxes
14%
$408
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751