Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.07% first-year return on $69,618 initial cash invested.
-2.07%
Cash On Cash
6.09%
Cap Rate
0.99
DSCR
$2,565
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,618
Downpayment
20%
$49,160
Closing costs
1%
$2,458
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$2,685
Mortgage P&I
49%
$1,264
Property Taxes
4%
$102
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641