Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.79% first-year return on $70,437 initial cash invested.
-2.79%
Cash On Cash
6.02%
Cap Rate
0.96
DSCR
$2,824
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,437
Downpayment
20%
$49,940
Closing costs
1%
$2,497
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,988
Mortgage P&I
46%
$1,303
Property Taxes
9%
$250
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706