Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.62% first-year return on $69,051 initial cash invested.
-1.62%
Cash On Cash
6.34%
Cap Rate
1.02
DSCR
$2,824
Rent
-$93
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
$69,051
Downpayment
20%
$48,620
Closing costs
1%
$2,431
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,917
Mortgage P&I
45%
$1,265
Property Taxes
8%
$212
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706