Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.62% first-year return on $70,899 initial cash invested.
-2.62%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$2,524
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,899
Downpayment
20%
$50,380
Closing costs
1%
$2,519
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$2,679
Mortgage P&I
50%
$1,254
Property Taxes
4%
$103
Home Insurance
4%
$89
HOA
1%
$21
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631