Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.01% first-year return on $71,214 initial cash invested.
-1.01%
Cash On Cash
6.15%
Cap Rate
1.04
DSCR
$2,881
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,214
Downpayment
20%
$50,680
Closing costs
1%
$2,534
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,881
Total Expenses
$2,941
Mortgage P&I
43%
$1,244
Property Taxes
8%
$224
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720