Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.97% first-year return on $68,274 initial cash invested.
-0.97%
Cash On Cash
6.23%
Cap Rate
1.05
DSCR
$2,841
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,274
Downpayment
20%
$47,880
Closing costs
1%
$2,394
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$2,896
Mortgage P&I
42%
$1,183
Property Taxes
8%
$226
Home Insurance
3%
$85
HOA
1%
$38
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710